/
DCF Valuation
Base-case fair value
$80.64
Intrinsic $107.53 · 25% MOS
Current price: $66.36
Base-case summary
Our base-case DCF for SS&C Technologies Holdings Inc (SSNC) projects 10 years of free cash flow growth at 4.3% for years 1–5 and 2.2% for years 6–10, anchored to 4.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.7B in trailing free cash flow, this produces an intrinsic value of $107.53 per share. A 25% safety margin gives a fair value of $80.64, suggesting the stock is currently 22% undervalued against the $66.36 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
$1.7B
Cash & equivalents
$421M
Total debt
$7.6B
Shares outstanding
248M