Back to PCOR Overview
NYQ · Valuation Lab
PCOR
Procore Technologies, Inc.
Last$55.69
Market cap8.5B
EV/EBITDA120.8x
Intrinsic value
$86.22
MoS +35.4% · Undervalued
Assuming 21.4% FCF margin and 15.8% Y1–5 growth.
Upside to price
EV (DCF)12.5B
Terminal share67%
Expected IV$90.57
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 67% of EV
PV of stage FCFs4.1B
PV of terminal value8.4B
Enterprise value12.5B
Net cash / (debt)588.4M
Equity value13.1B
Intrinsic value / share$86.22
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.6B | 352.5M | 327M | 92.8% |
| Y2 | 1.9B | 408.2M | 351.2M | 86.0% |
| Y3 | 2.2B | 472.7M | 377.2M | 79.8% |
| Y4 | 2.6B | 547.4M | 405.2M | 74.0% |
| Y5 | 3B | 633.9M | 435.2M | 68.7% |
| Y6 | 3.2B | 683.9M | 435.6M | 63.7% |
| Y7 | 3.4B | 738M | 435.9M | 59.1% |
| Y8 | 3.7B | 796.3M | 436.3M | 54.8% |
| Y9 | 4B | 859.2M | 436.7M | 50.8% |
| Y10 | 4.3B | 927M | 437M | 47.1% |
| Terminal | — | — | 8.4B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.