The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (125.78) USD. With the latest stock price at 2.50 USD, the upside of Vuzix Corp based on DCF is -5131.1%.
Based on the latest price of 2.50 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 5131.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.3% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (874.74) - (69.15) | (125.78) |
| Upside | -35089.5% - -2865.9% | -5131.1% |