/
DCF Valuation
Base-case fair value
$9.96
Intrinsic $13.28 · 25% MOS
Current price: $3.09
Base-case summary
Our base-case DCF for Tile Shop Holdings, Inc. (TTSH) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow ($29M) — TTM FCF was negative, this produces an intrinsic value of $13.28 per share. A 25% safety margin gives a fair value of $9.96, suggesting the stock is currently 222% undervalued against the $3.09 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative (-$4M). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF ($29M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
$29M
Cash & equivalents
$10M
Total debt
$160M
Shares outstanding
44M