The Discounted Cash Flow (DCF) valuation of Xtant Medical Holdings Inc (XTNT) is (1.86) USD. With the latest stock price at 0.69 USD, the upside of Xtant Medical Holdings Inc based on DCF is -369.5%.
Based on the latest price of 0.69 USD and our DCF valuation, Xtant Medical Holdings Inc (XTNT) is a sell. selling XTNT stocks now will result in a potential gain of 369.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.4% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5.90) - (1.25) | (1.86) |
| Upside | -952.2% - -281.1% | -369.5% |