/
DCF Valuation
Base-case fair value
$-1.95
Intrinsic $-2.60 · 25% MOS
Current price: $19.91
Base-case summary
Our base-case DCF for Twin Disc Inc (TWIN) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% 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 $774000 in trailing free cash flow, this produces an intrinsic value of $-2.60 per share. A 25% safety margin gives a fair value of $-1.95, suggesting the stock is currently 110% overvalued against the $19.91 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
$774000
Cash & equivalents
$16M
Total debt
$67M
Shares outstanding
14M