What is MasterCraft Boat Holdings, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on MasterCraft Boat Holdings, Inc.'s reported free cash flow gives $15.83 per share. The share price was $20.59 on September 25, 2026, 30% above 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% | $10.98 | -47% |
| Base | -5.0% | 9.0% | $15.83 | -23% |
| Bull | 0.0% | 8.0% | $24.86 | +21% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $19.05 | $20.00 | $21.16 | $22.61 | $24.48 |
| 8.0% | $16.67 | $17.29 | $18.02 | $18.89 | $19.95 |
| 9.0% | $14.92 | $15.34 | $15.83 | $16.39 | $17.06 |
| 10.0% | $13.57 | $13.87 | $14.21 | $14.60 | $15.05 |
| 11.0% | $12.51 | $12.73 | $12.97 | $13.25 | $13.56 |
Where the presets come from
Base: years 1 to 5 grow at MasterCraft Boat Holdings, Inc.'s revenue growth rate over the last 5 fiscal years (-5.6% 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