/
DCF Valuation
Base-case fair value
$178.32
Intrinsic $237.77 · 25% MOS
Current price: $216.96
Base-case summary
Our base-case DCF for Zebra Technologies Corp (ZBRA) 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 $836M in trailing free cash flow, this produces an intrinsic value of $237.77 per share. A 25% safety margin gives a fair value of $178.32, suggesting the stock is currently 18% overvalued against the $216.96 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
$836M
Cash & equivalents
$114M
Total debt
$2.8B
Shares outstanding
49M