Back to Calculators
Fundamental Analysis
Discounted Cash Flow (DCF) Calculator
Project future free cash flows and discount them back to present value to find a stock's intrinsic fair value. Adjust growth rates and discount rates to model different scenarios for fundamental analysis.
PV of Cash Flows
$1.11B
PV Terminal Value
$2.24B
Enterprise Value
$3.35B
Intrinsic / Share
$66.93
| Year | Projected FCF | Present Value |
|---|---|---|
| 1 | $110.00M | $101.85M |
| 2 | $121.00M | $103.74M |
| 3 | $133.10M | $105.66M |
| 4 | $146.41M | $107.62M |
| 5 | $161.05M | $109.61M |
| 6 | $177.16M | $111.64M |
| 7 | $194.87M | $113.71M |
| 8 | $214.36M | $115.81M |
| 9 | $235.79M | $117.96M |
| 10 | $259.37M | $120.14M |