/
DCF Valuation
Base-case fair value
$0.07
Intrinsic $0.09 · 25% MOS
Current price: $0.01
Base-case summary
Our base-case DCF for Can B Corp (NASC) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% 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 $246464 in trailing free cash flow, this produces an intrinsic value of $0.09 per share. A 25% safety margin gives a fair value of $0.07, suggesting the stock is currently 373% undervalued against the $0.01 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
$246464
Cash & equivalents
$7879
Total debt
$0
Shares outstanding
65M