The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (89.36) USD. With the latest stock price at 3.08 USD, the upside of Vuzix Corp based on DCF is -3001.2%.
Based on the latest price of 3.08 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 3001.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (229.33) - (56.30) | (89.36) |
| Upside | -7545.7% - -1928.0% | -3001.2% |