/
DCF Valuation
Base-case fair value
$46.27
Intrinsic $61.69 · 25% MOS
Current price: $63.17
Base-case summary
Our base-case DCF for ServiceTitan, Inc. (TTAN) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 78.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $105M in trailing free cash flow, this produces an intrinsic value of $61.69 per share. A 25% safety margin gives a fair value of $46.27, suggesting the stock is currently 27% overvalued against the $63.17 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
$105M
Cash & equivalents
$429M
Total debt
$51M
Shares outstanding
92M