Discounted Cash Flow (DCF) Calculator

A two-stage DCF model projects free cash flow for 10 years (two 5-year phases) then computes a terminal value using the Gordon Growth Model. Results are discounted at your WACC to produce an intrinsic equity value per share. A sensitivity table shows how the value changes with different growth and discount assumptions.

Free Cash Flow / Share ($)

Shares Outstanding (M)

Net Debt / Share ($)

Growth Rate Yr 1–5 (%)

Growth Rate Yr 6–10 (%)

Terminal Growth Rate (%)

WACC / Discount Rate (%)

Current Share Price ($)

Intrinsic Value / Share

Current Price

Upside / Downside

Year	FCF/Share	PV Factor	PV of FCF

Sensitivity: Intrinsic Value vs WACC & Terminal Growth