V Intrinsic Value
Updated: Jan 30, 2026
Undervalued by 4.0%
Current Price
$321.83
Intrinsic Value (Fair Price)
$334.79
Implied Upside: +4.0%
Based on Discounted Cash Flow (Growth Decay Model)
Model Assumptions
Our Intrinsic Value is calculated using a "Growth Decay" model. We assume the company's growth will gradually slow down from its current rate to a stable terminal rate over 5 years.
Initial Growth Rate
12.8%
Discount Rate
10.0%
Terminal Rate
4.0%
Exit PE Multiple
25.0x