/
DCF Valuation
Base-case fair value
$17.23
Intrinsic $22.97 · 25% MOS
Current price: $9.42
Base-case summary
Our base-case DCF for InfuSystem Holdings, Inc (INFU) projects 10 years of free cash flow growth at 5.8% for years 1–5 and 2.9% for years 6–10, anchored to 5.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $23M in trailing free cash flow, this produces an intrinsic value of $22.97 per share. A 25% safety margin gives a fair value of $17.23, suggesting the stock is currently 83% undervalued against the $9.42 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
$23M
Cash & equivalents
$2M
Total debt
$24M
Shares outstanding
21M