The Discounted Cash Flow (DCF) valuation of XpresSpa Group Inc (XSPA) is (8.16) USD. With the latest stock price at 0.66 USD, the upside of XpresSpa Group Inc based on DCF is -1346.3%.
Based on the latest price of 0.66 USD and our DCF valuation, XpresSpa Group Inc (XSPA) is a sell. selling XSPA stocks now will result in a potential gain of 1346.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.3% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (64.03) - (4.53) | (8.16) |
| Upside | -9874.8% - -791.6% | -1346.3% |