/
DCF Valuation
Base-case fair value
$83.00
Intrinsic $110.66 · 25% MOS
Current price: $27.85
Base-case summary
Our base-case DCF for Tenable Holdings, Inc. (TENB) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 22.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $259M in trailing free cash flow, this produces an intrinsic value of $110.66 per share. A 25% safety margin gives a fair value of $83.00, suggesting the stock is currently 198% undervalued against the $27.85 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
$259M
Cash & equivalents
$360M
Total debt
$419M
Shares outstanding
118M