/
DCF Valuation
Base-case fair value
$-1.77
Intrinsic $-2.35 · 25% MOS
Current price: $2.00
Base-case summary
Our base-case DCF for Domo, Inc. (DOMO) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% 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 $286000 in trailing free cash flow, this produces an intrinsic value of $-2.35 per share. A 25% safety margin gives a fair value of $-1.77, suggesting the stock is currently 188% overvalued against the $2.00 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
$286000
Cash & equivalents
$39M
Total debt
$148M
Shares outstanding
43M