/
DCF Valuation
Base-case fair value
$18.57
Intrinsic $24.75 · 25% MOS
Current price: $6.92
Base-case summary
Our base-case DCF for Asana, Inc. (ASAN) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 255.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $118M in trailing free cash flow, this produces an intrinsic value of $24.75 per share. A 25% safety margin gives a fair value of $18.57, suggesting the stock is currently 168% undervalued against the $6.92 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
$118M
Cash & equivalents
$194M
Total debt
$248M
Shares outstanding
238M