/
DCF Valuation
Base-case fair value
$9607296687.26
Intrinsic $12809728916.34 · 25% MOS
Current price: $19.40
Base-case summary
Our base-case DCF for Qwest Corp (CTBB) 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 $837M in trailing free cash flow, this produces an intrinsic value of $12809728916.34 per share. A 25% safety margin gives a fair value of $9607296687.26, suggesting the stock is currently 49522147772% undervalued against the $19.40 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
$837M
Cash & equivalents
$56M
Total debt
$1.8B
Shares outstanding
1