/
DCF Valuation
Base-case fair value
$43.31
Intrinsic $57.75 · 25% MOS
Current price: $24.41
Base-case summary
Our base-case DCF for Toast, Inc. (TOST) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 91.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $654M in trailing free cash flow, this produces an intrinsic value of $57.75 per share. A 25% safety margin gives a fair value of $43.31, suggesting the stock is currently 77% undervalued against the $24.41 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
$654M
Cash & equivalents
$1.8B
Total debt
$17M
Shares outstanding
602M