/
DCF Valuation
Base-case fair value
$79.23
Intrinsic $105.65 · 25% MOS
Current price: $30.50
Base-case summary
Our base-case DCF for IBEX Ltd (IBEX) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 23.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $32M in trailing free cash flow, this produces an intrinsic value of $105.65 per share. A 25% safety margin gives a fair value of $79.23, suggesting the stock is currently 160% undervalued against the $30.50 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
$32M
Cash & equivalents
$15M
Total debt
$62M
Shares outstanding
15M