The Discounted Cash Flow (DCF) valuation of Zymergen Inc (ZY) is (10,308.85) USD. With the latest stock price at 2.43 USD, the upside of Zymergen Inc based on DCF is -424332.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.5% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (18,612.11) - (7,146.21) | (10,308.85) |
| Upside | -766030.6% - -294182.7% | -424332.5% |