/
DCF Valuation
Base-case fair value
$12.80
Intrinsic $17.06 · 25% MOS
Base-case summary
Our base-case DCF for Fuller H B Co (FUL) projects 10 years of free cash flow growth at 4.4% for years 1–5 and 2.2% for years 6–10, anchored to 4.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $145M in trailing free cash flow, this produces an intrinsic value of $17.06 per share. A 25% safety margin gives a fair value of $12.80.
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
$145M
Cash & equivalents
$108M
Total debt
$2.1B
Shares outstanding
56M