/
DCF Valuation
Base-case fair value
$1.09
Intrinsic $1.45 · 25% MOS
Current price: $3.18
Base-case summary
Our base-case DCF for Ziprecruiter, Inc. (ZIP) 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 $16M in trailing free cash flow, this produces an intrinsic value of $1.45 per share. A 25% safety margin gives a fair value of $1.09, suggesting the stock is currently 66% overvalued against the $3.18 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
$16M
Cash & equivalents
$393M
Total debt
$557M
Shares outstanding
84M