/
DCF Valuation
Base-case fair value
$278.85
Intrinsic $371.79 · 25% MOS
Current price: $42.71
Base-case summary
Our base-case DCF for Gold.com, Inc. (GOLD) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 96.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $207M in trailing free cash flow, this produces an intrinsic value of $371.79 per share. A 25% safety margin gives a fair value of $278.85, suggesting the stock is currently 553% undervalued against the $42.71 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
$207M
Cash & equivalents
$144M
Total debt
$26M
Shares outstanding
28M