Professional-grade fair value analysis for NYSE and NASDAQ stocks.
DCF analysis is highly sensitive to the growth rate and discount rate (WACC). Small changes in these inputs can drastically change the valuation.
Intrinsic Fair Value
Per Share based on Enterprise Value
5yr FCF PV
$5,725M
Terminal Value PV
$18,377M
WACC Analysis
Discount Factor
Growth Expectancy
FCF Sustainability
Discounted Cash Flow (DCF) is a valuation method used to estimate the value of an investment based on its expected future cash flows. In simple terms: a stock is worth the sum of all the cash it will ever generate for its owners, discounted back to today's value.
FCF is the cash a company produces through its operations, minus the cost of expenditures on assets. It's the "real" money left over for shareholders after everything is paid.
Because $1 today is worth more than $1 tomorrow, we "discount" future cash flows. The Weighted Average Cost of Capital (WACC) represents the risk-adjusted return an investor expects.
As Warren Buffett famously advocates, never buy a stock exactly at its intrinsic value. Apply a "Margin of Safety" (e.g., 20-30% discount) to account for errors in growth projections or market volatility. If this tool suggests a value of $100, a disciplined investor might only buy if the market price is below $75.
This calculator is part of our premier suite of Wall Street investment calculators. Explore the fullUS Stock Market Toolkitto optimize your strategy and manage risk like a professional.
Expand your market intelligence and master risk management with our top recommended professional trading literature.
Explore related calculators to sharpen your edge
Calculate net profit for NYSE/NASDAQ trades including SEC, FINRA TAF, and brokerage fees
Identify disallowed tax losses when rebuying stocks within the 30-day window
Estimate federal tax for Short-term vs Long-term capital gains in the USA
Calculate net income for Qualified and Ordinary dividends under US tax brackets