TGM's two-stage DCF values Everpure, Inc (PSTG) between $27.92 and $44.44 depending on assumptions, with a base case of $34.87. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (10.7%) reflects its beta.
What would today's price require?
$74.61 is justified only if free cash flow grows about +38.4% a year (fading to 2.5% long-run) at a 10.7% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 13.8%/yr | 11.7% | $27.92 |
| Base case | 16.8%/yr | 10.7% | $34.87 |
| Optimistic | 19.8%/yr | 9.7% | $44.44 |
| Third-party model estimate (FMP) | independent reference · retrieved Jul 29, 2026 · assumptions not provided | $24.25 | |
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
$74.61
Market-Implied Growth
+38.4%/yr
vs +15.8% 5Y actual
Model Scenario Range
$27.92 – $44.44
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 PSTG (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 $568.0M · 0.38B shares · net cash $854.9M
Estimated Fair Value
$34.87
-53.3% vs $74.61
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 16.8%/yr FCF growth and 10-year horizon fixed. Green = above today's $74.61; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 8.7% | $41.11 | $43.54 | $46.36 | $49.67 | $53.61 |
| 9.7% | $35.97 | $37.77 | $39.80 | $42.14 | $44.86 |
| 10.7% | $31.97 | $33.34 | $34.87 | $36.59 | $38.56 |
| 11.7% | $28.77 | $29.84 | $31.02 | $32.34 | $33.81 |
| 12.7% | $26.15 | $27.00 | $27.94 | $28.97 | $30.11 |
