The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (128.30) USD. With the latest stock price at 3.58 USD, the upside of Vuzix Corp based on DCF is -3683.9%.
Based on the latest price of 3.58 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 3683.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.2% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (864.41) - (70.62) | (128.30) |
| Upside | -24245.7% - -2072.5% | -3683.9% |