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 $69.53 per share. The share price was $78.55 on September 25, 2026, 13% 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% | $43.61 | -44% |
| Base | 15.0% | 9.0% | $69.53 | -11% |
| Bull | 20.0% | 8.0% | $117.79 | +50% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $89.15 | $95.27 | $102.75 | $112.10 | $124.12 |
| 8.0% | $74.41 | $78.38 | $83.07 | $88.69 | $95.57 |
| 9.0% | $63.68 | $66.40 | $69.53 | $73.18 | $77.49 |
| 10.0% | $55.55 | $57.48 | $59.67 | $62.16 | $65.05 |
| 11.0% | $49.19 | $50.60 | $52.18 | $53.96 | $55.97 |
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