BAND
Bandwidth Inc.
$61.39
Platform & Compounding FCF
85%
Two-stage FCF DCF
Strong
·
Conviction
Overvalued
Trading 153.3% above fair value
You pay
$61.39
Bear
$0.00
Fair
$24.24
Bull
$54.78
Bear
$0.00
-100.0%
11% stage 1 growth, 12% discount
Fair
$24.24
-60.5%
19% stage 1 growth, 12% discount
Bull
$54.78
-10.8%
24% stage 1 growth, 12% discount
Key Value Driver
FCF growth rate (19% base case)
Terminal Value % of EV
41%
Implied Market Multiple
91.3x
Summary
Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $60.00 from 16 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $24.24 per share.
Warnings
Wall Street's average price target is $60.00 (from 16 analysts). Our estimate is 79% below the consensus -- consider that gap carefully.
Key Risks
- P/E alone misleads — earnings depressed by growth investment
- Cyclical or commodity businesses may be misclassified as platforms
- Terminal value dominance suggests sensitivity to long-run assumptions