/
DCF Valuation
Base-case fair value
$41.87
Intrinsic $55.82 · 25% MOS
Current price: $128.47
Base-case summary
Our base-case DCF for Palantir Technologies Inc. (PLTR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 52.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.7B in trailing free cash flow, this produces an intrinsic value of $55.82 per share. A 25% safety margin gives a fair value of $41.87, suggesting the stock is currently 67% overvalued against the $128.47 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
$2.7B
Cash & equivalents
$8.0B
Total debt
$212M
Shares outstanding
2.6B