/
DCF Valuation
Base-case fair value
$13.21
Intrinsic $17.62 · 25% MOS
Current price: $4.56
Base-case summary
Our base-case DCF for CCC Intelligent Solutions Holdings Inc. (CCC) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 23.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $255M in trailing free cash flow, this produces an intrinsic value of $17.62 per share. A 25% safety margin gives a fair value of $13.21, suggesting the stock is currently 190% undervalued against the $4.56 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
$255M
Cash & equivalents
$111M
Total debt
$1.3B
Shares outstanding
660M