/
DCF Valuation
Base-case fair value
$31.92
Intrinsic $42.56 · 25% MOS
Current price: $18.90
Base-case summary
Our base-case DCF for Zeta Global Holdings Corp. (ZETA) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 41.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $200M in trailing free cash flow, this produces an intrinsic value of $42.56 per share. A 25% safety margin gives a fair value of $31.92, suggesting the stock is currently 69% undervalued against the $18.90 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
$200M
Cash & equivalents
$289M
Total debt
$219M
Shares outstanding
239M