What is Gold.com, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Gold.com, Inc.'s reported free cash flow gives $1,471.13 per share. The share price was $37.48 on November 10, 2026, 97% 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% | $895.68 | +2,290% |
| Base | 15.0% | 9.0% | $1,471.13 | +3,825% |
| Bull | 20.0% | 8.0% | $2,542.64 | +6,684% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $1,906.81 | $2,042.66 | $2,208.69 | $2,416.24 | $2,683.08 |
| 8.0% | $1,579.52 | $1,667.62 | $1,771.74 | $1,896.67 | $2,049.37 |
| 9.0% | $1,341.40 | $1,401.63 | $1,471.13 | $1,552.22 | $1,648.04 |
| 10.0% | $1,160.83 | $1,203.67 | $1,252.21 | $1,307.70 | $1,371.71 |
| 11.0% | $1,019.55 | $1,050.95 | $1,086.05 | $1,125.53 | $1,170.28 |
Where the presets come from
Base: years 1 to 5 grow at Gold.com, Inc.'s revenue growth rate over the last 5 fiscal years (27.4% 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