/
DCF Valuation
Base-case fair value
$145.62
Intrinsic $194.16 · 25% MOS
Current price: $37.41
Base-case summary
Our base-case DCF for Kewaunee Scientific Corp (KEQU) projects 10 years of free cash flow growth at 12.0% for years 1–5 and 6.0% for years 6–10, anchored to 12.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $19M in trailing free cash flow, this produces an intrinsic value of $194.16 per share. A 25% safety margin gives a fair value of $145.62, suggesting the stock is currently 289% undervalued against the $37.41 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
$19M
Cash & equivalents
$8M
Total debt
$31M
Shares outstanding
3M