/
DCF Valuation
Base-case fair value
$55.52
Intrinsic $74.03 · 25% MOS
Current price: $30.44
Base-case summary
Our base-case DCF for Ezcorp Inc (EZPW) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 41.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $131M in trailing free cash flow, this produces an intrinsic value of $74.03 per share. A 25% safety margin gives a fair value of $55.52, suggesting the stock is currently 82% undervalued against the $30.44 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
$131M
Cash & equivalents
$354M
Total debt
$800M
Shares outstanding
83M