Estimate the true value of a stock using a Simplified Discounted Cash Flow (earnings-based) model.
Valuation Inputs
Intrinsic Valuation
Estimated Intrinsic Value$146.63Per share value
Model Accuracy
Intrinsic value is sensitive to inputs. A 1% change in discount rate can change the valuation by up to 20%.
About this calculator
Overview
Discounted Cash Flow (DCF) valuation is a method used to estimate the value of an investment based on its expected future cash flows, discounted back to the present day.
💡
Pro Tips
The Discount Rate (r) typically represents the investor's required rate of return or the company's Weighted Average Cost of Capital (WACC).
Critical Caution: If your growth rate assumptions are too optimistic, the intrinsic value will be unrealistically high.
Terminal Growth Rate should generally not exceed the growth rate of the overall economy (usually 2-3%).
!
Fun Facts
Formula: Intrinsic Value = Sum[CF_t / (1+r)^t] + Terminal Value / (1+r)^n
