DCF Valuation Calculator

Ticker

Current Share Price

Auto-filled from Stooq prior close.

Starting Free Cash Flow (FCF₀)

Derived as CFO − |Capex| from latest FY.

Projection Years (N)

FCF Growth Rate (annual, %)

Terminal Growth (g, %)

Conservative long‑run growth (≤ GDP).

Discount Rate (WACC, %) 10.0%

Net Debt (Debt – Cash)

Shares Outstanding

Results

Intrinsic Value / Share

—

Upside vs. Current

—

Enterprise Value (DCF)

—

Equity Value

—

DCF Sensitivity (Value/Share vs Discount Rate)

Methodology

We project FCF for N years with constant growth g and discount at rate r. Terminal value uses Gordon Growth: TV = FCF_N+1 / (r − g_term). Enterprise value is PV of projected FCFs plus PV(TV). Equity value = Enterprise value − Net Debt. Intrinsic value per share = Equity / Shares.

Inputs are auto-derived from SEC XBRL where available; you can override any field. Price is the prior close if auto-filled, otherwise enter manually.