What is EverQuote, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on EverQuote, Inc.'s reported free cash flow gives $85.11 per share. The share price was $28.03 on November 10, 2026, 67% 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% | $54.10 | +93% |
| Base | 15.0% | 9.0% | $85.11 | +204% |
| Bull | 20.0% | 8.0% | $142.87 | +410% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $108.60 | $115.92 | $124.87 | $136.06 | $150.44 |
| 8.0% | $90.96 | $95.71 | $101.32 | $108.05 | $116.28 |
| 9.0% | $78.12 | $81.37 | $85.11 | $89.48 | $94.65 |
| 10.0% | $68.39 | $70.70 | $73.31 | $76.30 | $79.76 |
| 11.0% | $60.77 | $62.47 | $64.36 | $66.49 | $68.90 |
Where the presets come from
Base: years 1 to 5 grow at EverQuote, Inc.'s revenue growth rate over the last 5 fiscal years (14.8% 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