The Discounted Cash Flow (DCF) valuation of ExOne Co (XONE) is (43.35) USD. With the latest stock price at 49.64 USD, the upside of ExOne Co based on DCF is -187.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (171.59) - (21.84) | (43.35) |
| Upside | -445.7% - -144.0% | -187.3% |