/
DCF Valuation
Base-case fair value
$92.26
Intrinsic $123.02 · 25% MOS
Current price: $79.57
Base-case summary
Our base-case DCF for Proto Labs Inc (PRLB) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 21.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $57M in trailing free cash flow, this produces an intrinsic value of $123.02 per share. A 25% safety margin gives a fair value of $92.26, suggesting the stock is currently 16% undervalued against the $79.57 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
$57M
Cash & equivalents
$136M
Total debt
$3M
Shares outstanding
24M