/
DCF Valuation
Base-case fair value
$144.11
Intrinsic $192.14 · 25% MOS
Current price: $122.26
Base-case summary
Our base-case DCF for Roku, Inc (ROKU) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 23.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $538M in trailing free cash flow, this produces an intrinsic value of $192.14 per share. A 25% safety margin gives a fair value of $144.11, suggesting the stock is currently 18% undervalued against the $122.26 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
$538M
Cash & equivalents
$2.4B
Total debt
$501M
Shares outstanding
151M