The Discounted Cash Flow (DCF) valuation of Intersect Ent Inc (XENT) is (149.06) USD. With the latest stock price at 28.24 USD, the upside of Intersect Ent Inc based on DCF is -627.8%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (336.45) - (98.85) | (149.06) |
| Upside | -1291.4% - -450.0% | -627.8% |