What is Certara, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Certara, Inc.'s reported free cash flow gives $18.29 per share. The share price was $12.13 on November 10, 2026, 34% 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 | 9.5% | 10.0% | $11.12 | -8% |
| Base | 14.5% | 9.0% | $18.29 | +51% |
| Bull | 19.5% | 8.0% | $32.57 | +169% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $23.83 | $25.56 | $27.67 | $30.30 | $33.69 |
| 8.0% | $19.67 | $20.79 | $22.11 | $23.70 | $25.64 |
| 9.0% | $16.64 | $17.41 | $18.29 | $19.32 | $20.54 |
| 10.0% | $14.34 | $14.89 | $15.50 | $16.21 | $17.02 |
| 11.0% | $12.55 | $12.94 | $13.39 | $13.89 | $14.46 |
Where the presets come from
Base: years 1 to 5 grow at Certara, Inc.'s revenue growth rate over the last 4 fiscal years (14.5% 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