Flagship tool

DCF Calculator — Intrinsic Value

Project free cash flow, add a terminal value, discount it all back to today. Toggle Bear / Base / Bull scenarios, inspect the sensitivity grid, and read a plain-English explanation of every input below.

Intrinsic value per share

Valuation breakdown

Enterprise value
PV of forecast FCF
PV of terminal value
Implied growth at current price
reverse DCF

Year-by-year cash flows

YearFree cash flow ($m)Discount factorPresent value ($m)

Sensitivity analysis

Per-share value across discount rates (rows) and terminal growth rates (columns). Green cells sit above the current price; red cells below.

Take this valuation further

The Valuation Toolkit adds the Excel DCF model with live formulas, saved Bear / Base / Bull scenarios, and one-click PDF reports.

$5 one-time
See the Toolkit

How a DCF works (and what to watch for)

A discounted cash flow model answers one question: what is this business worth today, given the cash it will generate in the future? The logic has three steps:

  1. Forecast free cash flow for a set number of years, growing at your assumed rate.
  2. Add a terminal value for everything after the forecast, usually with the Gordon Growth formula: final-year FCF × (1 + terminal growth) ÷ (WACC − terminal growth).
  3. Discount everything to today at the WACC, subtract net debt, divide by shares outstanding.

The terminal value usually makes up 60-80% of the total. That is normal, but it means your terminal growth and discount rate assumptions dominate the answer — which is exactly why the sensitivity table above matters more than any single headline number.

Choosing sensible inputs

Limitations

Educational tool, not financial advice. All figures are illustrative starting values. Verify inputs against real financial statements and do your own research before investing.

Frequently asked questions

What is the terminal value in a DCF?

It is the estimated value of all cash flows beyond your explicit forecast period, usually computed with the Gordon Growth formula. Because it captures "forever," it often represents most of the calculated value — so small changes in terminal growth or WACC move the result a lot.

What discount rate should I use?

Start with the company's WACC (try the WACC calculator). Typical ranges: 7-10% for large stable companies, 10-14%+ for smaller or riskier ones. The rate must stay above your terminal growth rate.

Why do DCF valuations vary so much between analysts?

Most of the disagreement lives in two inputs: the growth assumption and the discount rate. Two reasonable analysts can easily differ 30-50% on the same company. Treat any DCF as a range, not a point estimate.

Can I use a DCF for a company with negative cash flow?

Not directly — the math needs positive cash flows to grow. Common workarounds: normalize to mid-cycle earnings, or forecast the path to profitability first. Be extra conservative with the growth rate in these cases.

How accurate is a DCF valuation?

A DCF is only as good as its inputs, so treat the result as a range rather than a precise price. Small changes in the growth rate or discount rate can move the answer 30 to 50 percent, which is why this page shows Bear, Base, and Bull scenarios plus a sensitivity table. Use it to test whether a stock still looks cheap under pessimistic assumptions.

Save scenarios, export reports, get the Excel model

The Valuation Toolkit adds everything around this calculator: saved scenario libraries, one-click PDF reports, and a real Excel DCF model with formulas.

$5 one-time
See the Toolkit