/
DCF Valuation
Base-case fair value
$0.35
Intrinsic $0.47 · 25% MOS
Current price: $0.23
Base-case summary
Our base-case DCF for GEE Group Inc. (JOB) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 23.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $706000 in trailing free cash flow, this produces an intrinsic value of $0.47 per share. A 25% safety margin gives a fair value of $0.35, suggesting the stock is currently 54% undervalued against the $0.23 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
$706000
Cash & equivalents
$20M
Total debt
$4M
Shares outstanding
111M