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.
⌘K
Assumptions
Valuation Result
Intrinsic Value Per Share
$102.14
PV of Projected FCFs$45,263.06M
Terminal Value$147,526.54M
PV of Terminal Value$56,877.87M
Enterprise Value$102,140.93M
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 |
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 freeExplore More
Investing Tools
Free Calculators
- ROIC CalculatorReturn on Invested Capital
- WACC CalculatorWeighted Average Cost of Capital
- Piotroski F-ScoreFinancial health 0–9 score
- Altman Z-ScoreBankruptcy distress indicator
- Beneish M-ScoreEarnings manipulation detection
- Magic FormulaGreenblatt's ROIC × earnings yield rank
- Margin of SafetyGraham's intrinsic value discount
- Earnings YieldEBIT / Enterprise Value
- Owner EarningsBuffett's true free cash flow