The Discounted Cash Flow (DCF) valuation of Vuzix Corp (VUZI) is (140.84) USD. With the latest stock price at 2.50 USD, the upside of Vuzix Corp based on DCF is -5733.7%.
Based on the latest price of 2.50 USD and our DCF valuation, Vuzix Corp (VUZI) is a sell. selling Vuzix stocks now will result in a potential gain of 5733.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.9% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (879.09) - (78.00) | (140.84) |
| Upside | -35263.7% - -3220.1% | -5733.7% |