/
DCF Valuation
Base-case fair value
$416.56
Intrinsic $555.41 · 25% MOS
Base-case summary
Our base-case DCF for C3is Inc. (CISS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 42.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $4M in trailing free cash flow, this produces an intrinsic value of $555.41 per share. A 25% safety margin gives a fair value of $416.56.
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
$4M
Cash & equivalents
$616640
Total debt
$24751
Shares outstanding
350055