The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (18.38) USD. With the latest stock price at 1.17 USD, the upside of Vuzix Corp based on DCF is -1671.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.1% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (156.59) - (9.97) | (18.38) |
| Upside | -13483.6% - -951.9% | -1671.3% |