/
DCF Valuation
Base-case fair value
$43.94
Intrinsic $58.58 · 25% MOS
Current price: $38.52
Base-case summary
Our base-case DCF for Andersen Group Inc. (ANDG) projects 10 years of free cash flow growth at 15.5% for years 1–5 and 7.8% for years 6–10, anchored to 15.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $174M in trailing free cash flow, this produces an intrinsic value of $58.58 per share. A 25% safety margin gives a fair value of $43.94, suggesting the stock is currently 14% undervalued against the $38.52 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
$174M
Cash & equivalents
$250M
Total debt
$523M
Shares outstanding
111M