/
DCF Valuation
Base-case fair value
$4.86
Intrinsic $6.48 · 25% MOS
Current price: $0.79
Base-case summary
Our base-case DCF for Definitive Healthcare Corp. (DH) projects 10 years of free cash flow growth at 7.9% for years 1–5 and 4.0% for years 6–10, anchored to 7.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $27M in trailing free cash flow, this produces an intrinsic value of $6.48 per share. A 25% safety margin gives a fair value of $4.86, suggesting the stock is currently 515% undervalued against the $0.79 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
$27M
Cash & equivalents
$178M
Total debt
$170M
Shares outstanding
105M