/
DCF Valuation
Base-case fair value
$43.43
Intrinsic $57.90 · 25% MOS
Current price: $21.17
Base-case summary
Our base-case DCF for Paymentus Holdings, Inc. (PAY) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 50.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $142M in trailing free cash flow, this produces an intrinsic value of $57.90 per share. A 25% safety margin gives a fair value of $43.43, suggesting the stock is currently 105% undervalued against the $21.17 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
$142M
Cash & equivalents
$339M
Total debt
$7M
Shares outstanding
129M