/
DCF Valuation
Base-case fair value
$8.75
Intrinsic $11.67 · 25% MOS
Current price: $30.99
Base-case summary
Our base-case DCF for Confluent, Inc. (CFLT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 40.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $61M in trailing free cash flow, this produces an intrinsic value of $11.67 per share. A 25% safety margin gives a fair value of $8.75, suggesting the stock is currently 72% overvalued against the $30.99 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
$61M
Cash & equivalents
$2.1B
Total debt
$1.1B
Shares outstanding
344M