Fair value (multi-method)
Four independent methods triangulate what RDDT 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)
$365.81
Method range
$19.95 – $365.81
median $289.01
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 | $365.81 | +110.90% |
| Exit multiple | $349.92 | +101.74% |
| Analyst target | $228.11 | +31.51% |
| Graham number | $19.95 | -88.50% |
- Forward DCF$365.81
- Exit multiple$349.92
- Analyst target$228.11
- Graham number$19.95
Stock price
$173.45
FCF / share (TTM)
$1.62
3Y FCF CAGR
—
Fair value @ hist. growth
$20.43
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
40.3%
per year over your projection horizon
Margin of safety -749.1% 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% |
|---|---|---|---|---|---|
| 12.1% | 37.0% | 36.5% | 35.9% | 35.3% | 34.7% |
| 13.1% | 39.2% | 38.7% | 38.2% | 37.6% | 37.0% |
| 14.1% | 41.3% | 40.8% | 40.3% | 39.8% | 39.3% |
| 15.0% | 43.0% | 42.6% | 42.2% | 41.7% | 41.2% |
| 15.0% | 43.0% | 42.6% | 42.2% | 41.7% | 41.2% |
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 cash
$930M
Total debt − cash
Beta
1.91
Vs market benchmark
Frequently asked questions
Reddit (RDDT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation