/
DCF Valuation
Base-case fair value
$88.55
Intrinsic $118.07 · 25% MOS
Current price: $78.50
Base-case summary
Our base-case DCF for LivaNova PLC (LIVN) projects 10 years of free cash flow growth at 15.9% for years 1–5 and 8.0% for years 6–10, anchored to 15.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $161M in trailing free cash flow, this produces an intrinsic value of $118.07 per share. A 25% safety margin gives a fair value of $88.55, suggesting the stock is currently 13% undervalued against the $78.50 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
$161M
Cash & equivalents
$540M
Total debt
$341M
Shares outstanding
56M