/
DCF Valuation
Base-case fair value
$60.59
Intrinsic $80.79 · 25% MOS
Current price: $17.49
Base-case summary
Our base-case DCF for Onterris, Inc. (MEG) projects 10 years of free cash flow growth at 18.4% for years 1–5 and 9.2% for years 6–10, anchored to 18.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $72M in trailing free cash flow, this produces an intrinsic value of $80.79 per share. A 25% safety margin gives a fair value of $60.59, suggesting the stock is currently 246% undervalued against the $17.49 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
$72M
Cash & equivalents
$10M
Total debt
$389M
Shares outstanding
36M