/
DCF Valuation
Base-case fair value
$-35.65
Intrinsic $-47.53 · 25% MOS
Current price: $30.86
Base-case summary
Our base-case DCF for Summit Midstream Corp (SMC) 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 $37M in trailing free cash flow, this produces an intrinsic value of $-47.53 per share. A 25% safety margin gives a fair value of $-35.65, suggesting the stock is currently 216% overvalued against the $30.86 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
$37M
Cash & equivalents
$43M
Total debt
$1.3B
Shares outstanding
12M