/
DCF Valuation
Base-case fair value
$6.50
Intrinsic $8.67 · 25% MOS
Current price: $1.91
Base-case summary
Our base-case DCF for Village Farms International, Inc. (VFF) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 160.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $22M in trailing free cash flow, this produces an intrinsic value of $8.67 per share. A 25% safety margin gives a fair value of $6.50, suggesting the stock is currently 240% undervalued against the $1.91 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
$22M
Cash & equivalents
$50M
Total debt
$36M
Shares outstanding
127M