/
DCF Valuation
Base-case fair value
$203.35
Intrinsic $271.13 · 25% MOS
Current price: $106.96
Base-case summary
Our base-case DCF for Insight Enterprises Inc (NSIT) projects 10 years of free cash flow growth at 16.0% for years 1–5 and 8.0% for years 6–10, anchored to 16.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $235M in trailing free cash flow, this produces an intrinsic value of $271.13 per share. A 25% safety margin gives a fair value of $203.35, suggesting the stock is currently 90% undervalued against the $106.96 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
$235M
Cash & equivalents
$441M
Total debt
$1.5B
Shares outstanding
31M