/
DCF Valuation
Base-case fair value
$8.06
Intrinsic $10.74 · 25% MOS
Base-case summary
Our base-case DCF for Dhi Group, Inc. (DHX) projects 10 years of free cash flow growth at 7.5% for years 1–5 and 3.8% for years 6–10, anchored to 7.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $20M in trailing free cash flow, this produces an intrinsic value of $10.74 per share. A 25% safety margin gives a fair value of $8.06.
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
$20M
Cash & equivalents
$3M
Total debt
$42M
Shares outstanding
42M