/
DCF Valuation
Base-case fair value
$35.62
Intrinsic $47.49 · 25% MOS
Current price: $7.65
Base-case summary
Our base-case DCF for Mastech Digital, Inc. (MHH) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 26.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $11M in trailing free cash flow, this produces an intrinsic value of $47.49 per share. A 25% safety margin gives a fair value of $35.62, suggesting the stock is currently 366% undervalued against the $7.65 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
$11M
Cash & equivalents
$34M
Total debt
$2M
Shares outstanding
12M