What is Red Violet, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Red Violet, Inc.'s reported free cash flow gives $70.78 per share. The share price was $73.29 on November 10, 2026, 4% 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% | $44.86 | -39% |
| Base | 15.0% | 9.0% | $70.78 | -3% |
| Bull | 20.0% | 8.0% | $119.05 | +62% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $90.41 | $96.53 | $104.00 | $113.35 | $125.37 |
| 8.0% | $75.66 | $79.63 | $84.32 | $89.95 | $96.83 |
| 9.0% | $64.94 | $67.65 | $70.78 | $74.43 | $78.75 |
| 10.0% | $56.81 | $58.73 | $60.92 | $63.42 | $66.30 |
| 11.0% | $50.44 | $51.86 | $53.44 | $55.22 | $57.23 |
Where the presets come from
Base: years 1 to 5 grow at Red Violet, Inc.'s revenue growth rate over the last 5 fiscal years (21.1% 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