/
DCF Valuation
Base-case fair value
$66.33
Intrinsic $88.44 · 25% MOS
Base-case summary
Our base-case DCF for Mativ Holdings, Inc. (MATV) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 24.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $116M in trailing free cash flow, this produces an intrinsic value of $88.44 per share. A 25% safety margin gives a fair value of $66.33.
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
$116M
Cash & equivalents
$82M
Total debt
$1.1B
Shares outstanding
55M