/
DCF Valuation
Base-case fair value
$268.56
Intrinsic $358.08 · 25% MOS
Current price: $116.01
Base-case summary
Our base-case DCF for Sezzle Inc. (SEZL) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 132.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $245M in trailing free cash flow, this produces an intrinsic value of $358.08 per share. A 25% safety margin gives a fair value of $268.56, suggesting the stock is currently 131% undervalued against the $116.01 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
$245M
Cash & equivalents
$120M
Total debt
$792000
Shares outstanding
35M