DCF Calculator
Estimate a company's intrinsic value with a discounted cash flow model. Load fundamentals by ticker or enter your own assumptions — the calculator runs entirely in your browser.
For research and education only. Not investment advice. Data may be delayed, incomplete, revised, or unavailable depending on vendor coverage.
Calendars, analyst grades, dividends, splits, and fundamentals are supplied by Financial Modeling Prep (FMP).
Ticker validation and price context are enriched by the Massive API where applicable.
Market and event data is supplied by FMP and/or Massive where configured, and may be delayed, incomplete, or revised. Not investment advice.
Assumptions
Valuation
| Year | Projected FCF | PV of FCF |
|---|---|---|
| Year 1 | $1.10B | $1.01B |
| Year 2 | $1.21B | $1.02B |
| Year 3 | $1.33B | $1.03B |
| Year 4 | $1.46B | $1.04B |
| Year 5 | $1.61B | $1.05B |
| Terminal value (PV) | $25.40B | $16.51B |
| WACC ↓ / g → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.0% | $26.63 | $28.86 | $31.59 | $35.00 | $39.39 |
| 8.0% | $22.40 | $23.92 | $25.71 | $27.86 | $30.49 |
| 9.0% | $19.30 | $20.39 | $21.65 | $23.11 | $24.84 |
| 10.0% | $16.94 | $17.75 | $18.67 | $19.71 | $20.92 |
| 11.0% | $15.08 | $15.70 | $16.39 | $17.17 | $18.06 |
DCF outputs are highly sensitive to assumptions and are not investment advice. Small changes in growth, discount rate, or terminal value can change the result dramatically. Figures in $M assume FCF, debt, cash, and shares are entered in the same units.
What this data means — and how to use it
Garbage in, garbage out
A DCF is only as good as its inputs. Growth, discount rate, and terminal value drive the result — and small changes compound. Use ranges and sensitivity, not a single point estimate.
Two terminal-value methods
Gordon growth assumes cash flows grow forever at a steady rate (requires discount rate > growth). Exit multiple applies a multiple to the final-year cash flow. They can give very different answers.
Margin of safety
Even a careful estimate is uncertain. A margin of safety is the discount you require below intrinsic value before considering a position — a buffer against being wrong.
Sourcing & method
Optional starting figures come from Financial Modeling Prep and may be delayed or revised. Enterprise value is bridged to equity by subtracting net debt (total debt − cash). For research only.
Gilmer Research Partners provides this tool for general informational and educational purposes only. It is not investment advice, not a recommendation to buy or sell any security, and not a solicitation. Data may be delayed, incomplete, revised, or unavailable depending on vendor coverage. Gilmer Research Partners is not currently registered as an investment adviser.
Valuation is a starting point, not an answer.
This calculator is free. The Gilmer research terminal puts valuation in context — fundamentals, estimate revisions, technical and relative-strength signals, and the research to pressure-test your assumptions.
Informational research only · No advisory services offered
- Company fundamentals and history
- Estimate revisions and consensus
- Technical and relative-strength context
- Watchlists, screens, and security research