/
DCF Valuation
Base-case fair value
$61.68
Intrinsic $82.25 · 25% MOS
Current price: $11.86
Base-case summary
Our base-case DCF for Quinstreet, Inc (QNST) projects 10 years of free cash flow growth at 18.1% for years 1–5 and 9.1% for years 6–10, anchored to 18.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $105M in trailing free cash flow, this produces an intrinsic value of $82.25 per share. A 25% safety margin gives a fair value of $61.68, suggesting the stock is currently 420% undervalued against the $11.86 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
$105M
Cash & equivalents
$102M
Total debt
$78M
Shares outstanding
58M