DCF Calculator
Estimate a stock's intrinsic value with a two-stage discounted cash flow model and see how sensitive it is to your assumptions
Company and Assumptions
In millions
Forever after year 10
Your required return
In millions
Negative for net debt
Optional
Intrinsic value per share
$52.62
31.6% above the $40.00 share price · buy below $42.10 for a 20% margin of safety
Enterprise value
$24.31B
value of the business's cash flows
Equity value
$26.31B
enterprise value + net cash
Value from after year 10
59%
share of value in the terminal value
Buy-below price
$42.10
with a 20% margin of safety
Projected free cash flow
Each year's cash flow and what it's worth today
Where the value comes from
$26.31B equity value
Sensitivity: Value per Share
Small changes in the discount rate and terminal growth move the result a lot. Your inputs are in the middle.
| Terminal growth ↓ / Discount rate → | 7.0% | 8.0% | 9.0% | 10.0% | 11.0% |
|---|---|---|---|---|---|
| 1.5% | $66.48 | $56.11 | $48.55 | $42.81 | $38.29 |
| 2.0% | $70.74 | $58.88 | $50.44 | $44.15 | $39.28 |
| 2.5% | $75.95 | $62.15 | $52.62 | $45.67 | $40.38 |
| 3.0% | $82.46 | $66.07 | $55.17 | $47.41 | $41.62 |
| 3.5% | $90.84 | $70.86 | $58.18 | $49.42 | $43.02 |
How a DCF Values a Company
A discounted cash flow model estimates the cash a business will generate, then discounts it back to today at your required return. This calculator forecasts ten years in two growth stages, adds a terminal value for everything after, then adds net cash and divides by the shares. The result is only as good as the assumptions, so treat it as a range, not a single number.
The Formulas
PV = FCF_t ÷ (1 + r)^t
Terminal value = FCF₁₀ × (1 + g) ÷ (r − g)
Value per share = (Σ PV + PV of terminal + net cash) ÷ shares
r is the discount rate and g the terminal growth rate; g must stay below r.
Better DCF Assumptions
- •Use free cash flow: operating cash flow minus capital spending
- •Keep terminal growth near long-run inflation or GDP growth (2–3%)
- •Higher-risk companies deserve a higher discount rate
- •If most of the value sits in the terminal value, be extra cautious
- •Cross-check with simpler measures such as P/E and free cash flow yield