/
DCF Valuation
Base-case fair value
$83.82
Intrinsic $111.76 · 25% MOS
Current price: $72.20
Base-case summary
Our base-case DCF for Bandwidth Inc. (BAND) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 28.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $79M in trailing free cash flow, this produces an intrinsic value of $111.76 per share. A 25% safety margin gives a fair value of $83.82, suggesting the stock is currently 16% undervalued against the $72.20 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
$79M
Cash & equivalents
$50M
Total debt
$373M
Shares outstanding
33M