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

$M

In millions

%
%
%

Forever after year 10

%

Your required return

M

In millions

$M

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

Loading chart…

Where the value comes from

$26.31B equity value

Loading chart…

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

Frequently Asked Questions