/
DCF Valuation
Base-case fair value
$9.04
Intrinsic $12.05 · 25% MOS
Current price: $3.25
Base-case summary
Our base-case DCF for Rave Restaurant Group, Inc. (RAVE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 20.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $3M in trailing free cash flow, this produces an intrinsic value of $12.05 per share. A 25% safety margin gives a fair value of $9.04, suggesting the stock is currently 178% undervalued against the $3.25 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
$3M
Cash & equivalents
$12M
Total debt
$299000
Shares outstanding
14M