/
DCF Valuation
Base-case fair value
$-9.18
Intrinsic $-12.24 · 25% MOS
Current price: $39.59
Base-case summary
Our base-case DCF for Sylvamo Corp (SLVM) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $10M in trailing free cash flow, this produces an intrinsic value of $-12.24 per share. A 25% safety margin gives a fair value of $-9.18, suggesting the stock is currently 123% overvalued against the $39.59 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
$10M
Cash & equivalents
$206M
Total debt
$864M
Shares outstanding
40M