What is Viant Technology Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Viant Technology Inc.'s reported free cash flow gives $28.38 per share. The share price was $12.19 on September 25, 2026, 57% 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% | $18.37 | +51% |
| Base | 15.0% | 9.0% | $28.38 | +133% |
| Bull | 20.0% | 8.0% | $47.00 | +286% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $35.95 | $38.31 | $41.20 | $44.81 | $49.45 |
| 8.0% | $30.26 | $31.79 | $33.60 | $35.77 | $38.43 |
| 9.0% | $26.12 | $27.17 | $28.38 | $29.79 | $31.45 |
| 10.0% | $22.98 | $23.73 | $24.57 | $25.54 | $26.65 |
| 11.0% | $20.53 | $21.07 | $21.68 | $22.37 | $23.15 |
Where the presets come from
Base: years 1 to 5 grow at Viant Technology Inc.'s revenue growth rate over the last 4 fiscal years (20.1% 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