What is Pricesmart Inc worth?
With the base-case assumptions below, a discounted cash flow model on Pricesmart Inc's reported free cash flow gives $80.55 per share. The share price was $165.91 on November 9, 2026, 106% 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% | $49.96 | -70% |
| Base | 10.0% | 9.0% | $80.55 | -51% |
| Bull | 15.0% | 8.0% | $137.62 | -17% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $103.11 | $110.06 | $118.56 | $129.19 | $142.85 |
| 8.0% | $86.22 | $90.73 | $96.06 | $102.46 | $110.28 |
| 9.0% | $73.91 | $76.99 | $80.55 | $84.70 | $89.61 |
| 10.0% | $64.55 | $66.74 | $69.23 | $72.07 | $75.35 |
| 11.0% | $57.21 | $58.82 | $60.61 | $62.63 | $64.92 |
Where the presets come from
Base: years 1 to 5 grow at Pricesmart Inc's revenue growth rate over the last 5 fiscal years (10.2% 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