/
DCF Valuation
Base-case fair value
$102.18
Intrinsic $136.24 · 25% MOS
Current price: $19.32
Base-case summary
Our base-case DCF for EverQuote, Inc. (EVER) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 86.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $96M in trailing free cash flow, this produces an intrinsic value of $136.24 per share. A 25% safety margin gives a fair value of $102.18, suggesting the stock is currently 429% undervalued against the $19.32 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
$96M
Cash & equivalents
$178M
Total debt
$2M
Shares outstanding
37M