/
DCF Valuation
Base-case fair value
$0.44
Intrinsic $0.59 · 25% MOS
Base-case summary
Our base-case DCF for 1847 Holdings LLC (LBRA) projects 10 years of free cash flow growth at 3.4% for years 1–5 and 1.7% for years 6–10, anchored to 3.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $3M in trailing free cash flow, this produces an intrinsic value of $0.59 per share. A 25% safety margin gives a fair value of $0.44.
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
$3M
Cash & equivalents
$534868
Total debt
$24M
Shares outstanding
64M