/
DCF Valuation
Base-case fair value
$59.75
Intrinsic $79.67 · 25% MOS
Base-case summary
Our base-case DCF for Karat Packaging Inc. (KRT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 48.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $32M in trailing free cash flow, this produces an intrinsic value of $79.67 per share. A 25% safety margin gives a fair value of $59.75.
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
$32M
Cash & equivalents
$34M
Total debt
$54M
Shares outstanding
20M