/
DCF Valuation
Base-case fair value
$78.24
Intrinsic $104.32 · 25% MOS
Current price: $8.29
Base-case summary
Our base-case DCF for Mexco Energy Corp (MXC) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 43.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $4M in trailing free cash flow, this produces an intrinsic value of $104.32 per share. A 25% safety margin gives a fair value of $78.24, suggesting the stock is currently 844% undervalued against the $8.29 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
$4M
Cash & equivalents
$2M
Total debt
$88705
Shares outstanding
2M