What is Skillsoft Corp. worth?
With the base-case assumptions below, a discounted cash flow model on Skillsoft Corp.'s reported free cash flow gives -$18.36 per share. The share price was $5.95 on September 25, 2026, 132% 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 | -5.0% | 10.0% | -$32.29 | -643% |
| Base | -0.0% | 9.0% | -$18.36 | -409% |
| Bull | 5.0% | 8.0% | $7.64 | +28% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$8.73 | -$5.84 | -$2.31 | $2.10 | $7.77 |
| 8.0% | -$15.88 | -$14.00 | -$11.79 | -$9.14 | -$5.89 |
| 9.0% | -$21.12 | -$19.84 | -$18.36 | -$16.64 | -$14.60 |
| 10.0% | -$25.13 | -$24.22 | -$23.19 | -$22.01 | -$20.65 |
| 11.0% | -$28.29 | -$27.63 | -$26.88 | -$26.04 | -$25.09 |
Where the presets come from
Base: years 1 to 5 grow at Skillsoft Corp.'s revenue growth rate over the last 6 fiscal years (-0.0% 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