/
DCF Valuation
Base-case fair value
$-18.31
Intrinsic $-24.41 · 25% MOS
Current price: $33.15
Base-case summary
Our base-case DCF for Calumet, Inc. (CLMT) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, 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 $-24.41 per share. A 25% safety margin gives a fair value of $-18.31, suggesting the stock is currently 155% overvalued against the $33.15 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
$4M
Cash & equivalents
$139M
Total debt
$2.3B
Shares outstanding
87M