Bill.com Holdings, Inc. logo BILL - Bill.com Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 19
HOLD 12
SELL 1
STRONG
SELL
0
| PRICE TARGET: $52.67 DETAILS
HIGH: $77.00
LOW: $42.00
MEDIAN: $50.00
CONSENSUS: $52.67
UPSIDE: 45.74%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

High-Growth Software 80% confidence

Primary model: Revenue × Terminal Margin DCF

Valuation Signal Undervalued Strong
Trading 70.8% below fair value
Current Price $36.14
Bear Case $56.81 57.2% upside ($56.81 - $36.14) / $36.14 = 57.2% 17% rev growth, 21% terminal margin
Fair Value $123.64 242.1% upside ($123.64 - $36.14) / $36.14 = 242.1% 28% rev growth, 28% terminal margin
Bull Case $194.93 439.4% upside ($194.93 - $36.14) / $36.14 = 439.4% 35% rev growth, 32% terminal margin

Adjust Assumptions

28.0%
28.0%
12.0%

Key Value Driver

Revenue growth (28%) × margin expansion to 28%

Terminal Value % of EV 60%
Implied Market Multiple 2.1x

Plain-Language Summary

Our base-case estimate uses a discounted cash flow model based on revenue growth and long-run free cash flow margins. We then blend that result with the average analyst price target of $52.67 from 32 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $123.64 per share.

Warnings

Gross margin of 81% means each dollar of revenue is highly profitable. As the company grows, overhead costs should shrink as a share of revenue, boosting overall profits.
Wall Street's average price target is $52.67 (from 32 analysts). Our estimate is 193% above the consensus -- consider that gap carefully.

Key Risks

  • Current FCF misleads — the model values future margins, not today's cash
  • SBC dilution is the hidden tax: 2-4% annual share growth compounds fast
  • Revenue deceleration is inevitable — the question is when and how steep