/
DCF Valuation
Base-case fair value
$505.02
Intrinsic $673.37 · 25% MOS
Base-case summary
Our base-case DCF for IES Holdings, Inc. (IESC) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 54.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $266M in trailing free cash flow, this produces an intrinsic value of $673.37 per share. A 25% safety margin gives a fair value of $505.02.
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
$266M
Cash & equivalents
$263M
Total debt
$107M
Shares outstanding
20M