/
DCF Valuation
Base-case fair value
$38.54
Intrinsic $51.39 · 25% MOS
Current price: $250.11
Base-case summary
Our base-case DCF for Cloudflare, Inc. (NET) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 31.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $321M in trailing free cash flow, this produces an intrinsic value of $51.39 per share. A 25% safety margin gives a fair value of $38.54, suggesting the stock is currently 85% overvalued against the $250.11 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
$321M
Cash & equivalents
$4.2B
Total debt
$2.2B
Shares outstanding
353M