/
DCF Valuation
Base-case fair value
$0.21
Intrinsic $0.28 · 25% MOS
Current price: $1.72
Base-case summary
Our base-case DCF for Usio, Inc. (USIO) 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 $275784 in trailing free cash flow, this produces an intrinsic value of $0.28 per share. A 25% safety margin gives a fair value of $0.21, suggesting the stock is currently 88% overvalued against the $1.72 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
$275784
Cash & equivalents
$8M
Total debt
$5M
Shares outstanding
28M