/
DCF Valuation
Base-case fair value
$68.63
Intrinsic $91.50 · 25% MOS
Current price: $87.72
Base-case summary
Our base-case DCF for Transcat Inc (TRNS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 21.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $20M in trailing free cash flow, this produces an intrinsic value of $91.50 per share. A 25% safety margin gives a fair value of $68.63, suggesting the stock is currently 22% overvalued against the $87.72 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
$20M
Cash & equivalents
$5M
Total debt
$134M
Shares outstanding
9M