/
DCF Valuation
Base-case fair value
$28.53
Intrinsic $38.04 · 25% MOS
Current price: $4.78
Base-case summary
Our base-case DCF for Taboola.com Ltd. (TBLA) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 54.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $218M in trailing free cash flow, this produces an intrinsic value of $38.04 per share. A 25% safety margin gives a fair value of $28.53, suggesting the stock is currently 497% undervalued against the $4.78 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
$218M
Cash & equivalents
$150M
Total debt
$152M
Shares outstanding
289M