The Discounted Cash Flow (DCF) valuation of Vapor Hub International Inc (VHUB) is 3.25 USD. With the latest stock price at 0.50 USD, the upside of Vapor Hub International Inc based on DCF is 549.1%.
Based on the latest price of 0.50 USD and our DCF valuation, Vapor Hub International Inc (VHUB) is a buy. buying VHUB stocks now will result in a potential gain of 549.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.5% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.00 - 5.96 | 3.25 |
| Upside | 299.7% - 1092.3% | 549.1% |