/
DCF Valuation
Base-case fair value
$16.58
Intrinsic $22.11 · 25% MOS
Current price: $14.76
Base-case summary
Our base-case DCF for SANUWAVE Health, Inc. (SNWV) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 42.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $4M in trailing free cash flow, this produces an intrinsic value of $22.11 per share. A 25% safety margin gives a fair value of $16.58, suggesting the stock is currently 12% undervalued against the $14.76 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
$4M
Cash & equivalents
$11M
Total debt
$22M
Shares outstanding
9M