/
DCF Valuation
Base-case fair value
$0.15
Intrinsic $0.20 · 25% MOS
Current price: $2.00
Base-case summary
Our base-case DCF for KwikClick, Inc. (KWIK) 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 $26368 in trailing free cash flow, this produces an intrinsic value of $0.20 per share. A 25% safety margin gives a fair value of $0.15, suggesting the stock is currently 93% overvalued against the $2.00 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
$26368
Cash & equivalents
$152375
Total debt
$34881
Shares outstanding
4M