The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (133.67) USD. With the latest stock price at 3.36 USD, the upside of Vuzix Corp based on DCF is -4078.3%.
Based on the latest price of 3.36 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 4078.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.2% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (894.22) - (73.70) | (133.67) |
| Upside | -26713.6% - -2293.5% | -4078.3% |