/
DCF Valuation
Base-case fair value
$11.41
Intrinsic $15.21 · 25% MOS
Current price: $23.49
Base-case summary
Our base-case DCF for Precipio, Inc. (PRPO) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 60.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $555000 in trailing free cash flow, this produces an intrinsic value of $15.21 per share. A 25% safety margin gives a fair value of $11.41, suggesting the stock is currently 51% overvalued against the $23.49 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
$555000
Cash & equivalents
$3M
Total debt
$3M
Shares outstanding
2M