TGM's two-stage DCF values Priority Technology Holdings, Inc. (PRTH) between $0.36 and $7.47 depending on assumptions, with a base case of $3.44. Growth is taken from the company's own record (5-year revenue CAGR (FCF growth too volatile to use)), fading to 2.5% long-run; the discount rate (11.5%) reflects its beta.
What would today's price require?
$7.78 is justified only if free cash flow grows about +23.9% 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 | 14.2%/yr | 12.5% | $0.36 |
| Base case | 17.2%/yr | 11.5% | $3.44 |
| Optimistic | 20.0%/yr | 10.5% | $7.47 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $27.62 | |
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
$7.78
Market-Implied Growth
+23.9%/yr
vs +17.1% 5Y actual
Model Scenario Range
$0.36 – $7.47
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 PRTH (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 $62.0M · 0.08B shares · net debt $963.2M
Estimated Fair Value
$3.44
-55.7% vs $7.78
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 17.2%/yr FCF growth and 10-year horizon fixed. Green = above today's $7.78; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $6.11 | $7.09 | $8.20 | $9.49 | $10.99 |
| 10.5% | $3.95 | $4.69 | $5.52 | $6.46 | $7.54 |
| 11.5% | $2.23 | $2.80 | $3.44 | $4.16 | $4.96 |
| 12.5% | $0.83 | $1.29 | $1.79 | $2.35 | $2.96 |
| 13.5% | N/A | $0.04 | $0.44 | $0.88 | $1.37 |
