DCF Calculator
Discounted Cash Flow (DCF) โ Buffett's preferred business valuation method ยท Powered by ValueOS
Inputs
Enter a ticker to jump to full analysis
Terminal growth 2.5% โ long-term nominal GDP growth
DCF Formula
Intrinsic Value = ฮฃ FCFโ/(1+r)แต + TV/(1+r)โฟ
r = discount rate
TV = terminal value
n = forecast period (5 years)
Owner Earnings = Net Income + D&A โ CapEx
Simplified IV = OE ร (8.5 + 2g)
Results
Intrinsic Value (M$)
$181,326M
Intrinsic Value per Share
$12.09
Margin of Safety
-727.2%
FCF Forecast (M USD)
Year-by-Year FCF Detail
| Year | FCF (M$) | Discounted Value (M$) |
|---|---|---|
| Year 1 | $11,000 | $10,000 |
| Year 2 | $12,100 | $10,000 |
| Year 3 | $13,310 | $10,000 |
| Year 4 | $14,142 | $9,659 |
| Year 5 | $15,556 | $9,659 |
| Terminal Value | โ | $132,008 |
| Total | โ | $181,326M |
โ ๏ธ Disclaimer
DCF is a valuation tool, not an exact science. Intrinsic value is highly sensitive to assumptions (growth rate, discount rate). Do not use results as the sole basis for investment.
โ Learn Buffett's 5 Core Financial Metrics๐ Buffett Quote
"Intrinsic value is the discounted value of the cash that can be taken out of a business during its remaining life."
โ Warren Buffett
Analyze a Real Stock?
Enter a ticker for complete financial data and DCF analysis
Powered by ValueOS ยท Think Like Buffett. Decide with Data.