TGM's two-stage DCF values Consensus Cloud Solutions, Inc. (CCSI) between $15.95 and $37.09 depending on assumptions, with a base case of $23.54. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use) (floored at 2%)), fading to 2.5% long-run; the discount rate (11.5%) reflects its beta.
What would today's price require?
$35.77 is justified only if free cash flow grows about +7.5% a year (fading to 2.5% long-run) at a 11.5% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 12.5% | $15.95 |
| Base case | 2.0%/yr | 11.5% | $23.54 |
| Optimistic | 5.0%/yr | 10.5% | $37.09 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $33.83 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$35.77
Market-Implied Growth
+7.5%/yr
vs +1.1% 5Y actual
Model Scenario Range
$15.95 – $37.09
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for CCSI (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $83.0M · 0.02B shares · net debt $493.4M
Estimated Fair Value
$23.54
-34.2% vs $35.77
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $35.77; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $31.58 | $34.52 | $37.87 | $41.73 | $46.23 |
| 10.5% | $25.07 | $27.30 | $29.81 | $32.64 | $35.88 |
| 11.5% | $19.86 | $21.61 | $23.54 | $25.69 | $28.11 |
| 12.5% | $15.60 | $16.99 | $18.52 | $20.20 | $22.07 |
| 13.5% | $12.05 | $13.18 | $14.41 | $15.76 | $17.23 |
