/
DCF Valuation
Base-case fair value
$100.30
Intrinsic $133.73 · 25% MOS
Current price: $182.05
Base-case summary
Our base-case DCF for Iqvia Holdings Inc. (IQV) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.1B in trailing free cash flow, this produces an intrinsic value of $133.73 per share. A 25% safety margin gives a fair value of $100.30, suggesting the stock is currently 45% overvalued against the $182.05 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
$2.1B
Cash & equivalents
$2.1B
Total debt
$16.1B
Shares outstanding
170M