/
DCF Valuation
Base-case fair value
$1.70
Intrinsic $2.27 · 25% MOS
Current price: $5.29
Base-case summary
Our base-case DCF for Weave Communications, Inc. (WEAV) projects 10 years of free cash flow growth at 4.0% for years 1–5 and 2.0% for years 6–10, anchored to 4.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $10M in trailing free cash flow, this produces an intrinsic value of $2.27 per share. A 25% safety margin gives a fair value of $1.70, suggesting the stock is currently 68% overvalued against the $5.29 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
$10M
Cash & equivalents
$42M
Total debt
$51M
Shares outstanding
79M