What is EGAIN Corp worth?
With the base-case assumptions below, a discounted cash flow model on EGAIN Corp's reported free cash flow gives $14.70 per share. The share price was $5.83 on September 25, 2026, 60% 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 | -2.0% | 10.0% | $10.12 | +74% |
| Base | 3.0% | 9.0% | $14.70 | +152% |
| Bull | 8.0% | 8.0% | $23.26 | +299% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $17.94 | $18.92 | $20.11 | $21.61 | $23.53 |
| 8.0% | $15.53 | $16.16 | $16.91 | $17.81 | $18.92 |
| 9.0% | $13.76 | $14.20 | $14.70 | $15.28 | $15.97 |
| 10.0% | $12.42 | $12.73 | $13.08 | $13.48 | $13.94 |
| 11.0% | $11.36 | $11.58 | $11.84 | $12.12 | $12.44 |
Where the presets come from
Base: years 1 to 5 grow at EGAIN Corp's revenue growth rate over the last 5 fiscal years (3.1% 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