Fundamental Valuation100% Private

🏢 Discounted Cash Flow (DCF) Calculator

Estimate Warren Buffett-style intrinsic fair market value per share with a two-stage Gordon Growth DCF model.

Valuation Summary

Intrinsic Fair Value$115.45
Margin of Safety+4.96%
PV of 5-Year Cash Flows:$27,141.55M
PV of Terminal Value:$90,310.48M
Enterprise Value:$117,452.03M
Equity Value:$115,452.03M
Market Price Evaluation:Undervalued

DCF Sensitivity and Margin of Safety

Because DCF outputs are highly sensitive to small shifts in discount rates and terminal growth assumptions, disciplined investors require a generous "Margin of Safety" (typically 15% to 30% discount to calculated intrinsic value) before allocating substantial capital.

Frequently asked questions

What is a Discounted Cash Flow (DCF) model?

A DCF model estimates the fair intrinsic value of an asset today based on the present value of all future cash flows it can generate, discounted back using a chosen cost of capital (WACC).

What discount rate (WACC) should I use?

Most analysts use an 8% to 11% discount rate for stable large-cap corporations, and 12% to 15% for cyclical or higher-beta growth stocks to reflect higher equity risk premium.

Why is the terminal growth rate capped around 2% to 3%?

In the perpetual terminal stage (Gordon Growth Model), a company cannot indefinitely grow faster than overall long-term GDP growth (historically 2%–3%), otherwise it would mathematically swallow the entire global economy.

How does net debt impact equity valuation in a DCF?

Discounted cash flows produce Enterprise Value. To derive Equity Value (available to common shareholders), you subtract total interest-bearing debt and add back excess cash and liquid equivalents.