/
DCF Valuation
Base-case fair value
$3.12
Intrinsic $4.15 · 25% MOS
Current price: $8.38
Base-case summary
Our base-case DCF for BLACKBERRY Ltd (BB) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 86.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $47M in trailing free cash flow, this produces an intrinsic value of $4.15 per share. A 25% safety margin gives a fair value of $3.12, suggesting the stock is currently 63% overvalued against the $8.38 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
$47M
Cash & equivalents
$360M
Total debt
$225M
Shares outstanding
598M