Free DCF Calculator
Calculate intrinsic value using a discounted cash flow model. Every input is visible and adjustable - no black boxes. Search for a stock to auto-fill or enter your assumptions manually.
Assumptions
Valuation Result
Intrinsic Value Per Share
$102.14
Simplified 2-stage DCF. Net debt, minority interests, and other adjustments not included.
Sensitivity Analysis
How intrinsic value per share changes with different growth and discount rate assumptions.
| Growth ↓ / WACC → | 8.0% | 9.0% | 10.0% | 11.0% | 12.0% |
|---|---|---|---|---|---|
| 6.0% | $122.48 | $102.67 | $88.20 | $77.17 | $68.51 |
| 7.0% | $132.43 | $110.74 | $94.91 | $82.86 | $73.40 |
| 8.0% | $143.18 | $119.45 | $102.14 | $88.98 | $78.66 |
| 9.0% | $154.80 | $128.85 | $109.94 | $95.57 | $84.32 |
| 10.0% | $167.34 | $138.98 | $118.33 | $102.67 | $90.40 |
Frequently Asked Questions
A DCF model estimates the intrinsic value of a company by projecting its future free cash flows and discounting them back to present value using a discount rate (typically WACC). It answers: "What is this business worth today based on the cash it will generate?"
The discount rate represents your required rate of return and typically equals the company's Weighted Average Cost of Capital (WACC). For most publicly traded companies, 8-12% is common. Higher-risk companies warrant higher discount rates.
The terminal growth rate is the rate at which the company's free cash flow is assumed to grow forever after the projection period. It should be at or below the long-term GDP growth rate (typically 2-3%).
DCF models are only as accurate as their inputs. Small changes in growth rate or discount rate can significantly change the result. That's why ValueMarkers provides a sensitivity table showing how the valuation changes across different assumptions.
This free calculator uses manual inputs. The full ValueMarkers platform auto-populates FCF, growth rates, and WACC from 30 years of financial data for 100,000+ stocks, and includes adjustments for net debt, minority interests, and equity investments.
Want this for 100,000+ stocks - automatically?
ValueMarkers pre-computes DCF intrinsic values for every stock, combined with 120 indicators and AI analysis. Try it free.
Start analyzing free