/
DCF Valuation
Base-case fair value
$31.72
Intrinsic $42.29 · 25% MOS
Current price: $17.13
Base-case summary
Our base-case DCF for Ooma Inc (OOMA) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 58.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $25M in trailing free cash flow, this produces an intrinsic value of $42.29 per share. A 25% safety margin gives a fair value of $31.72, suggesting the stock is currently 85% undervalued against the $17.13 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
$25M
Cash & equivalents
$17M
Total debt
$68M
Shares outstanding
28M