CCC Intelligent Solutions Holdings Inc.

AI-generated fair value estimate for this company.

Method: DCF on unlevered FCF: FY2026E normalized base FCF of $300M (Adj. EBITDA guidance midpoint $488M less ~$95M capex less ~$90M cash taxes); Years 1-5 FCF growth 9%/yr; Years 6-10 growth 6%/yr; terminal growth 3%; discount rate (WACC) 10.5%; net debt $1.15B (total debt $1.27B less cash $115.9M); 590M diluted shares outstanding

Reasoning: CCC is a profitable, cash-generative vertical SaaS platform for auto insurance claims with high (73-76%) gross margins, ~10% recurring revenue growth, and a leveraged balance sheet from its SPAC-era debt, so a standard 10-year unlevered FCF DCF with explicit net-debt subtraction is the most appropriate method to capture durable cash-flow compounding and reach an equity value per share