/
DCF Valuation
Base-case fair value
$75.15
Intrinsic $100.20 · 25% MOS
Base-case summary
Our base-case DCF for Pedevco Corp (PED) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 21.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $15M in trailing free cash flow, this produces an intrinsic value of $100.20 per share. A 25% safety margin gives a fair value of $75.15.
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
$15M
Cash & equivalents
$8M
Total debt
$170000
Shares outstanding
8M