Skip to main content

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

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 free

Weekly Stock Analysis - Free

5 undervalued stocks, fully modeled. Every Monday. No spam.

Cookie Preferences

We use cookies to analyze site usage and improve your experience. You can accept all, reject all, or customize your preferences.