/
DCF Valuation
Base-case fair value
$-52.20
Intrinsic $-69.60 · 25% MOS
Base-case summary
Our base-case DCF for Chart Industries Inc (GTLS) projects 10 years of free cash flow growth at 11.2% for years 1–5 and 5.6% for years 6–10, anchored to 11.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $10M in trailing free cash flow, this produces an intrinsic value of $-69.60 per share. A 25% safety margin gives a fair value of $-52.20.
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
$10M
Cash & equivalents
$268M
Total debt
$3.9B
Shares outstanding
48M