/
DCF Valuation
Base-case fair value
$17.60
Intrinsic $23.47 · 25% MOS
Current price: $3.61
Base-case summary
Our base-case DCF for ZoomInfo Technologies Inc. (GTM) projects 10 years of free cash flow growth at 6.4% for years 1–5 and 3.2% for years 6–10, anchored to 6.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $376M in trailing free cash flow, this produces an intrinsic value of $23.47 per share. A 25% safety margin gives a fair value of $17.60, suggesting the stock is currently 388% undervalued against the $3.61 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
$376M
Cash & equivalents
$175M
Total debt
$1.6B
Shares outstanding
302M