DCF Calculator
Estimate the intrinsic value of any stock using a Discounted Cash Flow model. Plug in the numbers and see what the math says.
Inputs
Estimated Intrinsic Value
$71.65
per share
Valuation Summary
PV of Cash Flows
$1.29B
PV of Terminal Value
$2.30B
Enterprise Value
$3.58B
Equity Value
$3.58B
Year-by-Year Projection
| Year | Projected FCF | Present Value |
|---|---|---|
| Year 1 | $115.00M | $104.55M |
| Year 2 | $132.25M | $109.30M |
| Year 3 | $152.09M | $114.27M |
| Year 4 | $174.90M | $119.46M |
| Year 5 | $201.14M | $124.89M |
| Year 6 | $231.31M | $130.57M |
| Year 7 | $266.00M | $136.50M |
| Year 8 | $305.90M | $142.71M |
| Year 9 | $351.79M | $149.19M |
| Year 10 | $404.56M | $155.97M |
| Terminal | $5.95B | $2.30B |
Want a Complete Analysis?
Our DVR Score evaluates 50+ metrics including valuation, growth, and risk.
Analyze Any Stock FreeHow DCF Valuation Works
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future free cash flows and discounting them back to today's dollars. The logic: a dollar earned in the future is worth less than a dollar today, because of the time value of money and risk.
Step 1: Project the company's free cash flow for each year of the projection period using your growth rate estimate.
Step 2: Calculate a terminal value — the value of all cash flows beyond the projection period — using the Gordon Growth Model.
Step 3: Discount all future cash flows and the terminal value back to present value using the discount rate (WACC).
Step 4: Sum the present values, subtract net debt, and divide by shares outstanding to get intrinsic value per share.