Free DCF Calculator

Discount projected free cash flows to estimate intrinsic value per share. See our DCF walkthrough with an AAPL example.

Load a ticker to pull free cash flow, shares, debt, and price from SEC filings.
Review the AI projection , we pull analyst revenue and EPS growth estimates, consensus price targets, and beta-based discount rates from Yahoo Finance, then map those to DCF assumptions.
Adjust assumptions on the left to stress-test your own view. Results update instantly on the right.
Compare intrinsic value to the current price. A large gap usually means the market expects faster growth, a lower discount rate, or benefits the model does not capture.

DCF is one valuation lens, useful for research, not a buy/sell signal. Terminal value often drives most of the result, so small assumption changes can move the estimate significantly.

Assumptions

Look up a stockLoad a ticker to prefill SEC data and generate an AI-guided projection

Cash flow assumptions

Base free cash flow$1.00B, Year 0 free cash flow before growth

FCF growth rateExpected annual FCF growth during the forecast period

Projection yearsExplicit forecast before terminal value (typically 5–10)

Valuation assumptions

Discount rate (WACC)Required return, higher = more conservative

Terminal growth ratePerpetual growth after the forecast (usually 2–3%)

Shares outstandingLoad a stock or enter manually

Current priceMarket price for upside / downside comparison

Net debtTotal debt minus cash ($0.00), converts enterprise value to equity

Results

Your model (editable assumptions)

Intrinsic value per share

$17.20

Equity $17.20B · Implied EV $17.20B

DCF implied enterprise value breakdown

PV of forecast period

$4.73B

28% of EV

PV of terminal value

$12.47B

72% of EV

Implied enterprise value

$17.20B

Less net debt

$0.00

Equity value (DCF)

$17.20B

Terminal value (perpetuity from year 6)

Terminal year FCF

$1.51B

Undiscounted terminal value

$20.08B

PV of terminal value

$12.47B

Discounted 5 years to today

Explicit forecast period (years 1–5)

Terminal value is shown separately below, it is discounted from year 6 onward and should not be compared directly to annual FCF bars.

Year	Projected FCF	Present value
1	$1.08B	$981.82M
2	$1.17B	$963.97M
3	$1.26B	$946.44M
4	$1.36B	$929.23M
5	$1.47B	$912.34M

These calculators are for educational purposes only and do not constitute investment advice. Assumptions you enter may not reflect actual market conditions or company fundamentals.