NASDAQ: DRRX - DURECT Corporation

Yield per half year: -30.15%
Dividend yield: 0.00%
Sector: Healthcare

Current price
1.27 $
Average price
1.04 $ -18.39%
Price based on EPS
0.8367 $ -34.12%
Price according to DCF model (FCF)
0.5482 $ -56.83%
Discount price Net Income
1.72 $ +35.79%
3.33/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.8367 $
Current price = 1.27 $ (difference = -34.12%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -17.76 $
Current price = 1.27 $ (difference = -1 498.05%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.5482 $
Current price = 1.27 $ (difference = -56.83%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe