Heartflow, Inc. Common Stock (HTFL) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Heartflow, Inc. Common Stock (US:HTFL), trading at 25.83. In 2025, Heartflow, Inc. Common Stock generated $176.03 Million in revenue and -$59.05 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Heartflow, Inc. Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 25.83
- Recent Revenue (2025): $176.03 Million
- Free Cash Flow (2025): -$59.05 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.