/
DCF Valuation
Base-case fair value
$138.85
Intrinsic $185.14 · 25% MOS
Base-case summary
Our base-case DCF for Rush Enterprises Inc \Tx\ (RUSHA) projects 10 years of free cash flow growth at 10.0% for years 1–5 and 5.0% for years 6–10, anchored to 10.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $411M in trailing free cash flow, this produces an intrinsic value of $185.14 per share. A 25% safety margin gives a fair value of $138.85.
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
$411M
Cash & equivalents
$240M
Total debt
$517M
Shares outstanding
61M