What is Widepoint Corp worth?
With the base-case assumptions below, a discounted cash flow model on Widepoint Corp's reported free cash flow gives $7.28 per share. The share price was $5.47 on September 25, 2026, 25% 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 | -8.5% | 10.0% | $5.04 | -8% |
| Base | -3.5% | 9.0% | $7.28 | +33% |
| Bull | 1.5% | 8.0% | $11.75 | +115% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $8.83 | $9.28 | $9.84 | $10.54 | $11.44 |
| 8.0% | $7.69 | $7.98 | $8.33 | $8.75 | $9.26 |
| 9.0% | $6.85 | $7.05 | $7.28 | $7.55 | $7.88 |
| 10.0% | $6.20 | $6.35 | $6.51 | $6.70 | $6.91 |
| 11.0% | $5.69 | $5.80 | $5.92 | $6.05 | $6.20 |
Where the presets come from
Base: years 1 to 5 grow at Widepoint Corp's revenue growth rate over the last 5 fiscal years (-3.5% 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