/
DCF Valuation
Base-case fair value
$243.49
Intrinsic $324.66 · 25% MOS
Current price: $153.30
Base-case summary
Our base-case DCF for Veeva Systems Inc (VEEV) projects 10 years of free cash flow growth at 13.1% for years 1–5 and 6.6% for years 6–10, anchored to 13.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.4B in trailing free cash flow, this produces an intrinsic value of $324.66 per share. A 25% safety margin gives a fair value of $243.49, suggesting the stock is currently 59% undervalued against the $153.30 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
$1.4B
Cash & equivalents
$6.6B
Total debt
$96M
Shares outstanding
167M