What is Quest Resource Holding Corp worth?
With the base-case assumptions below, a discounted cash flow model on Quest Resource Holding Corp's reported free cash flow gives $11.86 per share. The share price was $1.37 on September 25, 2026, 88% 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% | $6.12 | +347% |
| Base | 15.0% | 9.0% | $11.86 | +766% |
| Bull | 20.0% | 8.0% | $22.56 | +1,547% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $16.21 | $17.57 | $19.23 | $21.30 | $23.97 |
| 8.0% | $12.95 | $13.83 | $14.87 | $16.11 | $17.64 |
| 9.0% | $10.57 | $11.17 | $11.86 | $12.67 | $13.63 |
| 10.0% | $8.77 | $9.19 | $9.68 | $10.23 | $10.87 |
| 11.0% | $7.36 | $7.67 | $8.02 | $8.41 | $8.86 |
Where the presets come from
Base: years 1 to 5 grow at Quest Resource Holding Corp's revenue growth rate over the last 5 fiscal years (20.5% 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