/
DCF Valuation
Base-case fair value
$292.00
Intrinsic $389.34 · 25% MOS
Base-case summary
Our base-case DCF for Td Synnex Corp (SNX) projects 10 years of free cash flow growth at 10.2% for years 1–5 and 5.1% for years 6–10, anchored to 10.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.2B in trailing free cash flow, this produces an intrinsic value of $389.34 per share. A 25% safety margin gives a fair value of $292.00.
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
$1.2B
Cash & equivalents
$1.6B
Total debt
$5.9B
Shares outstanding
80M