What is Everforth Inc worth?
With the base-case assumptions below, a discounted cash flow model on Everforth Inc's reported free cash flow gives $75.68 per share. The share price was $35.96 on November 10, 2026, 52% 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 | -2.5% | 10.0% | $36.25 | +1% |
| Base | 2.5% | 9.0% | $75.68 | +110% |
| Bull | 7.5% | 8.0% | $152.47 | +324% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $103.40 | $111.77 | $121.99 | $134.77 | $151.20 |
| 8.0% | $82.79 | $88.21 | $94.62 | $102.32 | $111.72 |
| 9.0% | $67.69 | $71.40 | $75.68 | $80.67 | $86.57 |
| 10.0% | $56.16 | $58.80 | $61.79 | $65.20 | $69.14 |
| 11.0% | $47.07 | $49.00 | $51.16 | $53.59 | $56.35 |
Where the presets come from
Base: years 1 to 5 grow at Everforth Inc's revenue growth rate over the last 5 fiscal years (2.6% 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