Quick load:
Company Inputs
Trailing twelve months free cash flow in billions
Total shares outstanding in billions
Growth Assumptions
Expected annual FCF growth for next 5 years
Slower growth as company matures
Long-term growth rate in perpetuity (≈ GDP growth)
Required rate of return. 8–12% is typical.
Intrinsic Value Per Share
—
Projected Cash Flows
Sensitivity Analysis — Intrinsic Value by Growth & Discount Rate
Rows = Growth Rate Y1–5 · Columns = Discount Rate (WACC)
⚠️ DCF analysis involves estimates and assumptions. Small changes in growth rate or discount rate produce very different results. This tool is for educational purposes only and is not financial advice. Always do your own research.