Yext stock: fair value
YEXTThe fair value of Yext under our model is $14.01, the price is 45% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Possible value trapIn our model the price counts as cheap below $10.01 and expensive above $23.35 (uncertainty high, based on the price swings of the past year).
The two parts of the fair value come to $21.54 (cash-flow model) and $6.47 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 10.3%. At 11.3% the fair value would be $12.45, at 9.3% it would be $16.14.
Possible value trap: looks cheap, but high risk.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (25.6).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 3.8%. Discounted at 10.3% (government bond yield 3.8% plus beta 1.46 times a risk premium of 4.5%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $21.54 per share: free cash flow for the next ten years, each year discounted to today at 10.3%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 10.3%) |
|---|---|---|---|---|
| 2027 | $75.42M | extrapolated at 41.3% | 0.9063 | $68.35M |
| 2028 | $98.07M | extrapolated at 30.0% | 0.8214 | $80.55M |
| 2029 | $119.81M | extrapolated at 22.2% | 0.7445 | $89.19M |
| 2030 | $139.78M | extrapolated at 16.7% | 0.6747 | $94.31M |
| 2031 | $157.69M | extrapolated at 12.8% | 0.6115 | $96.43M |
| 2032 | $173.65M | extrapolated at 10.1% | 0.5542 | $96.24M |
| 2033 | $187.95M | extrapolated at 8.2% | 0.5023 | $94.41M |
| 2034 | $200.94M | extrapolated at 6.9% | 0.4552 | $91.48M |
| 2035 | $212.98M | extrapolated at 6.0% | 0.4126 | $87.87M |
| 2036 | $224.35M | extrapolated at 5.3% | 0.3739 | $83.89M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $882.72M |
| Terminal value: cash flow 2036 × (1 + 3.8%) / (10.3% − 3.8%) | $3.58B |
| Present value of terminal value (× 0.3739) | $1.34B |
| Equity value (sum plus present value of terminal value) | $2.22B |
| Shares (diluted) | 103.11M |
| Value per share (equity value divided by shares) | $21.54 |
| Earnings per share, last twelve months | $0.25 |
| × 25.6 (industry P/E) | $6.47 |
| Fair value (average of both parts) | $14.01 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2026, period end 31 Jan 2026
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 6 Mar 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.