/
DCF Valuation
Base-case fair value
$410.36
Intrinsic $547.15 · 25% MOS
Current price: $224.13
Base-case summary
Our base-case DCF for FirstCash Holdings, Inc. (FCFS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 24.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $531M in trailing free cash flow, this produces an intrinsic value of $547.15 per share. A 25% safety margin gives a fair value of $410.36, suggesting the stock is currently 83% undervalued against the $224.13 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
$531M
Cash & equivalents
$125M
Total debt
$2.6B
Shares outstanding
45M