/
DCF Valuation
Base-case fair value
$4641096613.48
Intrinsic $6188128817.97 · 25% MOS
Current price: $25.59
Base-case summary
Our base-case DCF for Chs Inc (CHSCL) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to 1.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $469M in trailing free cash flow, this produces an intrinsic value of $6188128817.97 per share. A 25% safety margin gives a fair value of $4641096613.48, suggesting the stock is currently 18136368065% undervalued against the $25.59 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
$469M
Cash & equivalents
$248M
Total debt
$2.2B
Shares outstanding
—