TGM's two-stage DCF values Insight Enterprises, Inc. (NSIT) between $125.39 and $224.87 depending on assumptions, with a base case of $160.56. Growth is taken from the company's own record (5-year revenue CAGR (floored at 2%)), fading to 2.5% long-run; the discount rate (9.6%) reflects its beta.
What would today's price require?
$159.61 is justified only if free cash flow grows about +1.9% a year (fading to 2.5% long-run) at a 9.6% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 10.6% | $125.39 |
| Base case | 2.0%/yr | 9.6% | $160.56 |
| Optimistic | 5.0%/yr | 8.6% | $224.87 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $174.48 | |
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
$159.61
Market-Implied Growth
+1.9%/yr
vs -0.2% 5Y actual
Model Scenario Range
$125.39 – $224.87
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 NSIT (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 $429.8M · 0.03B shares · net debt $1.2B
Estimated Fair Value
$160.56
+0.6% vs $159.61
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 $159.61; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.6% | $201 | $219 | $239 | $264 | $296 |
| 8.6% | $167 | $179 | $193 | $210 | $230 |
| 9.6% | $141 | $150 | $161 | $172 | $186 |
| 10.6% | $121 | $128 | $136 | $144 | $154 |
| 11.6% | $105 | $111 | $116 | $123 | $131 |
