/
DCF Valuation
Base-case fair value
$9.20
Intrinsic $12.27 · 25% MOS
Current price: $68.65
Base-case summary
Our base-case DCF for Liquidia Corp (LQDA) 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 $41M in trailing free cash flow, this produces an intrinsic value of $12.27 per share. A 25% safety margin gives a fair value of $9.20, suggesting the stock is currently 87% overvalued against the $68.65 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
$41M
Cash & equivalents
$223M
Total debt
$7M
Shares outstanding
101M