The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (124.03) USD. With the latest stock price at 2.17 USD, the upside of Vuzix Corp based on DCF is -5815.5%.
Based on the latest price of 2.17 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 5815.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 5.9% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (779.08) - (68.41) | (124.03) |
| Upside | -36002.3% - -3252.7% | -5815.5% |