The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (131.16) USD. With the latest stock price at 2.37 USD, the upside of Vuzix Corp based on DCF is -5634.1%.
Based on the latest price of 2.37 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 5634.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.1% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (860.63) - (72.53) | (131.16) |
| Upside | -36413.3% - -3160.4% | -5634.1% |