What is Insight Enterprises Inc worth?
With the base-case assumptions below, a discounted cash flow model on Insight Enterprises Inc's reported free cash flow gives $84.28 per share. The share price was $168.75 on November 10, 2026, 100% 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 | -5.0% | 10.0% | $39.90 | -76% |
| Base | -0.0% | 9.0% | $84.28 | -50% |
| Bull | 5.0% | 8.0% | $167.13 | -1% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $114.98 | $124.18 | $135.42 | $149.47 | $167.54 |
| 8.0% | $92.20 | $98.17 | $105.22 | $113.68 | $124.02 |
| 9.0% | $75.49 | $79.57 | $84.28 | $89.77 | $96.26 |
| 10.0% | $62.71 | $65.61 | $68.90 | $72.66 | $76.99 |
| 11.0% | $52.62 | $54.75 | $57.12 | $59.80 | $62.83 |
Where the presets come from
Base: years 1 to 5 grow at Insight Enterprises Inc's revenue growth rate over the last 5 fiscal years (-0.2% 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