/
DCF Valuation
Base-case fair value
$143.84
Intrinsic $191.79 · 25% MOS
Current price: $119.93
Base-case summary
Our base-case DCF for Guidewire Software, Inc. (GWRE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 27.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $310M in trailing free cash flow, this produces an intrinsic value of $191.79 per share. A 25% safety margin gives a fair value of $143.84, suggesting the stock is currently 20% undervalued against the $119.93 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
$310M
Cash & equivalents
$919M
Total debt
$29M
Shares outstanding
86M