What is DXC Technology Co worth?
With the base-case assumptions below, a discounted cash flow model on DXC Technology Co's reported free cash flow gives $50.84 per share. The share price was $15.18 on November 9, 2026, 70% 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% | $29.28 | +93% |
| Base | -5.0% | 9.0% | $50.84 | +235% |
| Bull | 0.0% | 8.0% | $91.04 | +500% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $65.19 | $69.41 | $74.57 | $81.01 | $89.30 |
| 8.0% | $54.60 | $57.34 | $60.58 | $64.46 | $69.20 |
| 9.0% | $46.81 | $48.68 | $50.84 | $53.36 | $56.34 |
| 10.0% | $40.82 | $42.15 | $43.66 | $45.39 | $47.37 |
| 11.0% | $36.08 | $37.05 | $38.14 | $39.37 | $40.76 |
Where the presets come from
Base: years 1 to 5 grow at DXC Technology Co's revenue growth rate over the last 5 fiscal years (-6.5% 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