DCF Intrinsic Value Calculator

Estimate the intrinsic value of a stock using Discounted Cash Flow analysis.

DCF Intrinsic Value Calculator

% p.a.
% p.a.
%
x
Intrinsic Value
₹2216.84DCF-based fair value
Terminal Value
₹6532.90EPS × Terminal PE at year 10
Current Price
₹1200.00Below intrinsic value
Margin of Safety
45.9%Stock is undervalued
📈

Undervalued by 45.9% — Potentially a BUY

Intrinsic value ₹2216.84 vs current price ₹1200

10-Year EPS Projection

Yr 1
60
Yr 2
72
Yr 3
86.4
Yr 4
103.68
Yr 5
124.42
Yr 6
144.32
Yr 7
167.41
Yr 8
194.2
Yr 9
225.27
Yr 10
261.32

* Years 1-5 at 20% growth. Years 6-10 at blended rate. This is a two-stage DCF model. DCF is sensitive to assumptions — use as one input, not the sole decision driver.

Share:WhatsAppTweet

Advertisement

About DCF Intrinsic Value Calculator

Estimate the intrinsic value of a stock using Discounted Cash Flow analysis. Use this free calculator to make informed financial decisions. All calculations are performed instantly in your browser — no login required, no data stored.

Related Topics

dcfintrinsic valuefundamental analysisdiscounted cash flow

Frequently Asked Questions

How accurate is this calculator?

This calculator uses standard financial formulas and is designed for educational and planning purposes. For precise financial advice, please consult a certified financial planner.

Is my data saved or stored?

No. All calculations happen entirely in your browser. We do not store, transmit, or log any of the values you enter.

Can I share the results?

Yes! Use the Share buttons above to send this calculator via WhatsApp, Twitter/X, or copy the link. You can also print the results using the Print button.