/
DCF Valuation
Base-case fair value
$-1.02
Intrinsic $-1.37 · 25% MOS
Base-case summary
Our base-case DCF for Global Business Travel Group, Inc. (GBTG) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $26M in trailing free cash flow, this produces an intrinsic value of $-1.37 per share. A 25% safety margin gives a fair value of $-1.02.
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
$26M
Cash & equivalents
$442M
Total debt
$1.6B
Shares outstanding
523M