The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (16.04) USD. With the latest stock price at 4.28 USD, the upside of Vuzix Corp based on DCF is -474.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 5.8% - 7.3% | 6.6% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (48.50) - (9.82) | (16.04) |
Upside | -1233.2% - -329.3% | -474.7% |