/
DCF Valuation
Base-case fair value
$23.36
Intrinsic $31.15 · 25% MOS
Base-case summary
Our base-case DCF for Exzeo Group, Inc. (XZO) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 275.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow ($50M) — TTM FCF was negative, this produces an intrinsic value of $31.15 per share. A 25% safety margin gives a fair value of $23.36.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative ($0). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF ($50M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
$50M
Cash & equivalents
$231M
Total debt
$7M
Shares outstanding
88M