/
DCF Valuation
Base-case fair value
$0.38
Intrinsic $0.50 · 25% MOS
Current price: $1.86
Base-case summary
Our base-case DCF for Ispire Technology Inc. (ISPR) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% 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 $580704 in trailing free cash flow, this produces an intrinsic value of $0.50 per share. A 25% safety margin gives a fair value of $0.38, suggesting the stock is currently 80% overvalued against the $1.86 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
$580704
Cash & equivalents
$18M
Total debt
$4M
Shares outstanding
57M