DCF Calculator — Basis Report

Project cash flows forward → find intrinsic value

Your inputs

⌕

Load example:

Company nameOptional

Current stock priceOptional — for margin of safety

Free cash flow (TTM)Last 12 months

Shares outstandingOptional — for per-share value

One set of assumptions

FCF growth rate (years 1–5)

1%50%

Terminal growth rate

0%5%

Discount rate (WACC)

1%25%

Model settings

Projection horizon

Fade growth to terminal over 5 years

Results update live as you adjust.

Results appear as you type

Search a ticker to auto-fill live data, or load an example. Drag the sliders to see how assumptions drive the outcome.

Quick start: Alphabet (GOOGL)

FCF $69B · Growth 12% · Discount 9% · Shares 12.3B → ~$185/share