Stock DCF Calculator

Company Financials

Current Revenue ($M)

Growth Y1–5 (%)

Growth Y6–10 (%)

Op. Margin (%)

Tax Rate (%)

CapEx (% Rev)

ΔWC (% Rev)

Valuation Assumptions

WACC (%)

Terminal Growth (%)

Shares Out. (M)

Market Price ($)

Net Debt ($M)

Intrinsic Value

$—

per share (intrinsic value estimate)

Projected Free Cash Flow (10 Years)

Year	Revenue ($M)	NOPAT ($M)	FCF ($M)	Discount Factor	PV ($M)

WACC × Terminal Growth Sensitivity (Intrinsic Value per Share $)