/
DCF Valuation
Base-case fair value
$68.37
Intrinsic $91.16 · 25% MOS
Current price: $60.54
Base-case summary
Our base-case DCF for Maximus, Inc. (MMS) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% 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 $372M in trailing free cash flow, this produces an intrinsic value of $91.16 per share. A 25% safety margin gives a fair value of $68.37, suggesting the stock is currently 13% undervalued against the $60.54 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
$372M
Cash & equivalents
$157M
Total debt
$1.6B
Shares outstanding
55M