Discounted Cash Flow (DCF) Analyzer
Estimate the intrinsic value of a stock using a two-stage DCF model with advanced options. Results update as you type.
Financial Inputs
The most recent annual FCFF.
Expected annual FCFF growth during the high-growth period.
Duration of the high-growth period (typically 5-10 years).
Weighted Average Cost of Capital.
Total number of company's outstanding shares.
Total Debt minus Cash & Cash Equivalents.
Terminal Value Calculation Method
Long-term sustainable growth rate (e.g., inflation rate).
Results update automatically as you type
Valuation Results
Projected Free Cash Flows (Stage 1)
| Year | Projected FCFF ($M) | Discount Factor | Present Value of FCFF ($M) |
|---|
Valuation Summary
Sum of PV of Stage 1 FCFFs:
Terminal Value (at end of Year ):
Present Value of Terminal Value:
Total Enterprise Value (EV):
Less: Net Debt:
Total Equity Value:
Shares Outstanding (Millions):
Intrinsic Value per Share:
Sensitivity Analysis: Intrinsic Value per Share ($)
Based on variations in Discount Rate (WACC) and Terminal Growth Rate.
| WACC (%) | Terminal Growth Rate (%) / Exit Multiple | ||||
|---|---|---|---|---|---|