DCF Calculator
Estimate intrinsic value using free cash flow forecasts, discount rate, terminal value, and net debt.
DCF assumptions
Estimate intrinsic value from free cash flow, growth, discount rate, terminal value, net debt, and shares.
Intrinsic value/share
$78.01
Enterprise value
$86,012,011
Equity value
$78,012,011
Terminal value share
72.48%
PV of explicit FCF
$23,668,974
PV of terminal value
$62,343,037
| Year | Projected FCF | Present value |
|---|---|---|
| Year 1 | $5,400,000 | $4,909,091 |
| Year 2 | $5,832,000 | $4,819,835 |
| Year 3 | $6,298,560 | $4,732,201 |
| Year 4 | $6,802,445 | $4,646,161 |
| Year 5 | $7,346,640 | $4,561,686 |
Related calculators
- WACC CalculatorCalculate weighted average cost of capital from cost of equity, debt, tax rate, and capital structure.
- PER/PBR CalculatorCalculate price-to-earnings, price-to-book, earnings yield, ROE estimate, and target price by PER.
- Stock Average Price CalculatorCalculate average cost, total shares, break-even price, and profit or loss after multiple stock purchases.