What is ServiceTitan, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on ServiceTitan, Inc.'s reported free cash flow gives $42.90 per share. The share price was $58.05 on September 25, 2026, 35% 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% | $28.10 | -52% |
| Base | 15.0% | 9.0% | $42.90 | -26% |
| Bull | 20.0% | 8.0% | $70.45 | +21% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $54.10 | $57.59 | $61.86 | $67.20 | $74.06 |
| 8.0% | $45.68 | $47.95 | $50.63 | $53.84 | $57.76 |
| 9.0% | $39.56 | $41.11 | $42.90 | $44.98 | $47.45 |
| 10.0% | $34.92 | $36.02 | $37.27 | $38.69 | $40.34 |
| 11.0% | $31.29 | $32.09 | $33.00 | $34.01 | $35.16 |
Where the presets come from
Base: years 1 to 5 grow at ServiceTitan, Inc.'s revenue growth rate over the last 3 fiscal years (27.1% 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