What is Covista Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Covista Inc.'s reported free cash flow gives $355.52 per share. The share price was $116.52 on November 10, 2026, 67% 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 | 10.0% | 10.0% | $212.96 | +83% |
| Base | 15.0% | 9.0% | $355.52 | +205% |
| Bull | 20.0% | 8.0% | $620.97 | +433% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $463.45 | $497.11 | $538.24 | $589.66 | $655.77 |
| 8.0% | $382.37 | $404.20 | $429.99 | $460.94 | $498.77 |
| 9.0% | $323.38 | $338.30 | $355.52 | $375.61 | $399.35 |
| 10.0% | $278.65 | $289.26 | $301.29 | $315.03 | $330.89 |
| 11.0% | $243.65 | $251.43 | $260.12 | $269.90 | $280.99 |
Where the presets come from
Base: years 1 to 5 grow at Covista Inc.'s revenue growth rate over the last 5 fiscal years (16.8% 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