/
DCF Valuation
Base-case fair value
$-7510147622.25
Intrinsic $-10013530163.00 · 25% MOS
Current price: $15.42
Base-case summary
Our base-case DCF for Vale S.A. (VALE) 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 $818M in trailing free cash flow, this produces an intrinsic value of $-10013530163.00 per share. A 25% safety margin gives a fair value of $-7510147622.25, suggesting the stock is currently 48703940582% overvalued against the $15.42 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
$818M
Cash & equivalents
$6.1B
Total debt
$30.3B
Shares outstanding
—