What is SS&C Technologies Holdings Inc worth?
With the base-case assumptions below, a discounted cash flow model on SS&C Technologies Holdings Inc's reported free cash flow gives $100.31 per share. The share price was $78.61 on September 25, 2026, 22% 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 | 1.0% | 10.0% | $50.97 | -35% |
| Base | 6.0% | 9.0% | $100.31 | +28% |
| Bull | 11.0% | 8.0% | $192.42 | +145% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $135.83 | $146.68 | $159.93 | $176.50 | $197.79 |
| 8.0% | $109.32 | $116.36 | $124.67 | $134.64 | $146.83 |
| 9.0% | $89.95 | $94.76 | $100.31 | $106.78 | $114.43 |
| 10.0% | $75.19 | $78.61 | $82.49 | $86.92 | $92.03 |
| 11.0% | $63.59 | $66.09 | $68.89 | $72.05 | $75.62 |
Where the presets come from
Base: years 1 to 5 grow at SS&C Technologies Holdings Inc's revenue growth rate over the last 5 fiscal years (6.1% 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