Fair value (multi-method)
Four independent methods triangulate what FSLY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | — | — |
| Exit multiple | — | — |
| Analyst target | $23.43 | +29.66% |
| Graham number | — | — |
- Forward DCF—
- Exit multiple—
- Analyst target$23.43
- Graham number—
Stock price
$18.07
FCF / share (TTM)
$0.02
3Y FCF CAGR
—
Fair value @ hist. growth
$0.83
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
50.1%
per year over your projection horizon
Margin of safety -2070.8% vs hist-growth DCF
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 8% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 44.1% | 42.0% | 39.6% | 36.7% | 32.9% |
| 6.0% | 48.8% | 47.2% | 45.4% | 43.3% | 40.8% |
| 7.0% | 52.9% | 51.6% | 50.1% | 48.5% | 46.6% |
| 8.0% | 56.6% | 55.5% | 54.2% | 52.9% | 51.4% |
| 9.0% | 60.0% | 59.0% | 57.9% | 56.8% | 55.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$250M
Total debt − cash
Beta
0.49
Vs market benchmark
Frequently asked questions
Fastly (FSLY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation