/
DCF Valuation
Base-case fair value
$-33.33
Intrinsic $-44.44 · 25% MOS
Current price: $34.96
Base-case summary
Our base-case DCF for Chiron Real Estate Inc. (XRN) 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 $5M in trailing free cash flow, this produces an intrinsic value of $-44.44 per share. A 25% safety margin gives a fair value of $-33.33, suggesting the stock is currently 195% overvalued against the $34.96 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
$5M
Cash & equivalents
$8M
Total debt
$677M
Shares outstanding
13M