What is TaskUs, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on TaskUs, Inc.'s reported free cash flow gives $22.83 per share. The share price was $8.20 on September 25, 2026, 64% 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% | $12.56 | +53% |
| Base | 15.0% | 9.0% | $22.83 | +178% |
| Bull | 20.0% | 8.0% | $41.96 | +412% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $30.61 | $33.03 | $36.00 | $39.70 | $44.47 |
| 8.0% | $24.77 | $26.34 | $28.20 | $30.43 | $33.15 |
| 9.0% | $20.51 | $21.59 | $22.83 | $24.28 | $25.99 |
| 10.0% | $17.29 | $18.06 | $18.92 | $19.91 | $21.06 |
| 11.0% | $14.77 | $15.33 | $15.96 | $16.66 | $17.46 |
Where the presets come from
Base: years 1 to 5 grow at TaskUs, Inc.'s revenue growth rate over the last 4 fiscal years (25.4% 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