/
DCF Valuation
Base-case fair value
$-3.43
Intrinsic $-4.58 · 25% MOS
Current price: $50.67
Base-case summary
Our base-case DCF for Array Digital Infrastructure, Inc. (AD) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $32M in trailing free cash flow, this produces an intrinsic value of $-4.58 per share. A 25% safety margin gives a fair value of $-3.43, suggesting the stock is currently 107% overvalued against the $50.67 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$32M
Cash & equivalents
$254M
Total debt
$1.2B
Shares outstanding
86M