/
DCF Valuation
Base-case fair value
$41.05
Intrinsic $54.74 · 25% MOS
Current price: $45.37
Base-case summary
Our base-case DCF for Life360, Inc. (LIF) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 135.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $92M in trailing free cash flow, this produces an intrinsic value of $54.74 per share. A 25% safety margin gives a fair value of $41.05, suggesting the stock is currently 10% overvalued against the $45.37 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
$92M
Cash & equivalents
$351M
Total debt
$311M
Shares outstanding
86M