What is Quinstreet, Inc worth?
With the base-case assumptions below, a discounted cash flow model on Quinstreet, Inc's reported free cash flow gives $73.66 per share. The share price was $14.41 on September 25, 2026, 80% 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% | $45.15 | +213% |
| Base | 15.0% | 9.0% | $73.66 | +411% |
| Bull | 20.0% | 8.0% | $126.75 | +780% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $95.24 | $101.98 | $110.20 | $120.48 | $133.71 |
| 8.0% | $79.03 | $83.39 | $88.55 | $94.74 | $102.31 |
| 9.0% | $67.23 | $70.22 | $73.66 | $77.68 | $82.42 |
| 10.0% | $58.29 | $60.41 | $62.81 | $65.56 | $68.73 |
| 11.0% | $51.29 | $52.84 | $54.58 | $56.54 | $58.75 |
Where the presets come from
Base: years 1 to 5 grow at Quinstreet, Inc's revenue growth rate over the last 5 fiscal years (17.5% 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