/
DCF Valuation
Base-case fair value
$16.03
Intrinsic $21.37 · 25% MOS
Current price: $12.00
Base-case summary
Our base-case DCF for SEMrush Holdings, Inc. (SEMR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 22.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $58M in trailing free cash flow, this produces an intrinsic value of $21.37 per share. A 25% safety margin gives a fair value of $16.03, suggesting the stock is currently 34% undervalued against the $12.00 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
$58M
Cash & equivalents
$269M
Total debt
$13M
Shares outstanding
149M