What is Forum Energy Technologies, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Forum Energy Technologies, Inc.'s reported free cash flow gives $116.56 per share. The share price was $82.83 on September 25, 2026, 29% 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 | 4.0% | 10.0% | $67.63 | -18% |
| Base | 9.0% | 9.0% | $116.56 | +41% |
| Bull | 14.0% | 8.0% | $207.86 | +151% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $152.43 | $163.46 | $176.95 | $193.81 | $215.48 |
| 8.0% | $125.60 | $132.76 | $141.21 | $151.36 | $163.76 |
| 9.0% | $106.02 | $110.92 | $116.56 | $123.15 | $130.93 |
| 10.0% | $91.14 | $94.62 | $98.56 | $103.06 | $108.26 |
| 11.0% | $79.45 | $82.00 | $84.85 | $88.06 | $91.69 |
Where the presets come from
Base: years 1 to 5 grow at Forum Energy Technologies, Inc.'s revenue growth rate over the last 5 fiscal years (9.1% 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