What is EverCommerce Inc. worth?
With the base-case assumptions below, a discounted cash flow model on EverCommerce Inc.'s reported free cash flow gives $17.52 per share. The share price was $8.08 on September 25, 2026, 54% 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% | $9.82 | +21% |
| Base | 15.0% | 9.0% | $17.52 | +117% |
| Bull | 20.0% | 8.0% | $31.85 | +294% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $23.35 | $25.16 | $27.39 | $30.16 | $33.73 |
| 8.0% | $18.97 | $20.15 | $21.54 | $23.21 | $25.25 |
| 9.0% | $15.78 | $16.59 | $17.52 | $18.60 | $19.88 |
| 10.0% | $13.36 | $13.94 | $14.59 | $15.33 | $16.19 |
| 11.0% | $11.47 | $11.89 | $12.36 | $12.89 | $13.49 |
Where the presets come from
Base: years 1 to 5 grow at EverCommerce Inc.'s revenue growth rate over the last 4 fiscal years (14.9% 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