/
DCF Valuation
Base-case fair value
$23.39
Intrinsic $31.19 · 25% MOS
Current price: $10.32
Base-case summary
Our base-case DCF for Reservoir Media, Inc. (RSVR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 32.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $50M in trailing free cash flow, this produces an intrinsic value of $31.19 per share. A 25% safety margin gives a fair value of $23.39, suggesting the stock is currently 127% undervalued against the $10.32 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
$50M
Cash & equivalents
$26M
Total debt
$464M
Shares outstanding
66M