/
DCF Valuation
Base-case fair value
$33.83
Intrinsic $45.10 · 25% MOS
Current price: $9.45
Base-case summary
Our base-case DCF for Freshworks Inc. (FRSH) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 109.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $238M in trailing free cash flow, this produces an intrinsic value of $45.10 per share. A 25% safety margin gives a fair value of $33.83, suggesting the stock is currently 258% undervalued against the $9.45 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
$238M
Cash & equivalents
$779M
Total debt
$39M
Shares outstanding
283M