The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (27.94) USD. With the latest stock price at 2.74 USD, the upside of Vuzix Corp based on DCF is -1119.8%.
Based on the latest price of 2.74 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 1119.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (82.98) - (17.11) | (27.94) |
| Upside | -3128.5% - -724.3% | -1119.8% |