/
DCF Valuation
Base-case fair value
$22.98
Intrinsic $30.64 · 25% MOS
Current price: $11.54
Base-case summary
Our base-case DCF for PubMatic, Inc. (PUBM) projects 10 years of free cash flow growth at 3.7% for years 1–5 and 1.9% for years 6–10, anchored to 3.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $70M in trailing free cash flow, this produces an intrinsic value of $30.64 per share. A 25% safety margin gives a fair value of $22.98, suggesting the stock is currently 99% undervalued against the $11.54 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
$70M
Cash & equivalents
$145M
Total debt
$43M
Shares outstanding
47M