/
DCF Valuation
Base-case fair value
$5.52
Intrinsic $7.36 · 25% MOS
Base-case summary
Our base-case DCF for Expensify, Inc. (EXFY) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 34.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $12M in trailing free cash flow, this produces an intrinsic value of $7.36 per share. A 25% safety margin gives a fair value of $5.52.
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
$12M
Cash & equivalents
$67M
Total debt
$0
Shares outstanding
94M