The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (55.71) USD. With the latest stock price at 1.30 USD, the upside of Vuzix Corp based on DCF is -4385.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 4.8% - 6.0% | 5.4% |
Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
Fair Price | (358.27) - (30.89) | (55.71) |
Upside | -27659.6% - -2476.1% | -4385.7% |