What is CCC Intelligent Solutions Holdings Inc. worth?
With the base-case assumptions below, a discounted cash flow model on CCC Intelligent Solutions Holdings Inc.'s reported free cash flow gives $8.36 per share. The share price was $6.90 on September 25, 2026, 17% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.0% | 10.0% | $4.42 | -36% |
| Base | 11.0% | 9.0% | $8.36 | +21% |
| Bull | 16.0% | 8.0% | $15.70 | +128% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $11.28 | $12.18 | $13.28 | $14.66 | $16.43 |
| 8.0% | $9.09 | $9.68 | $10.37 | $11.20 | $12.21 |
| 9.0% | $7.50 | $7.90 | $8.36 | $8.90 | $9.53 |
| 10.0% | $6.29 | $6.57 | $6.89 | $7.26 | $7.69 |
| 11.0% | $5.34 | $5.55 | $5.78 | $6.04 | $6.34 |
Where the presets come from
Base: years 1 to 5 grow at CCC Intelligent Solutions Holdings Inc.'s revenue growth rate over the last 5 fiscal years (10.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions