Popular:
Playtika Holding Corp. (PLTK)
Intrinsic Value (DCF)
Current$3.62
→
Intrinsic$16.73
+362%
$9.81$16.73$29.89
Market implies 1% growth for 5 years
DCF analysis suggests PLTK could have 362% upside at 8% growth — verify assumptions match your view.
At $4, the market prices in only 1% growth — below historical 8%, suggesting low expectations.
Range: Bear $10 → Bull $30. Current price implies expectations below the bear case — very conservative expectations.
| Discount ↓Growth → | 4% | 6% | 8% | 10% |
|---|---|---|---|---|
| 8% | $21 | $23 | $26 | $28 |
| 10% | $13 | $15 | $17 | $19 |
| 12% | $9 | $10 | $12 | $13 |
| 14% | $7 | $8 | $9 | $10 |
Bull Case
- Bull case ($30) offers 726% upside at 10% growth, 9% discount
- Price below even worst-case scenario — strong margin of safety
- Market-implied growth (1%) ≤ historical CAGR (8%)
Bear Case
- Bear case ($10) with 6% growth, 12% discount rate
Loading charts...
5-Year Free Cash Flow Projection
Year 1$485.14M
Year 2$523.95M
Year 3$565.86M
Year 4$611.13M
Year 5$660.02M
Terminal$9.71B
📐 Model Inputs
Growth Rate8.0%5Y CAGR (cascade: 5Y→3Y→TTM)
Discount Rate10.0%WACC estimate
Terminal Growth3.0%Perpetuity rate
Base Free Cash Flow$449.20MTTM actual
Bear g×0.8, r+2%
Base Historical CAGR
Bull g×1.2, r−1.5%
DCF estimates based on historical growth rates extrapolated forward. See FAQ below for full methodology.