/
DCF Valuation
Base-case fair value
$11.84
Intrinsic $15.78 · 25% MOS
Current price: $6.92
Base-case summary
Our base-case DCF for Crexendo, Inc. (CXDO) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 43.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $10M in trailing free cash flow, this produces an intrinsic value of $15.78 per share. A 25% safety margin gives a fair value of $11.84, suggesting the stock is currently 71% undervalued against the $6.92 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
$10M
Cash & equivalents
$7M
Total debt
$993000
Shares outstanding
33M