Intrinsic Value Calculator

Free Intrinsic Value Calculator — DCF model with forecast and terminal value, returning per-share fair value and a margin-of-safety buy price.

805.5K uses Updated · 2026-05-14 Runs locally · zero upload
AD

How to Use Intrinsic Value Calculator

The Intrinsic Value Calculator estimates per-share fair value using a two-stage DCF. Enter current free cash flow, forecast growth rate, horizon, discount rate, terminal growth and shares outstanding. The Intrinsic Value Calculator outputs total intrinsic value, per-share value and a margin-of-safety buy price.

  1. Pick a currency.
  2. Enter FCF, growth and horizon for stage one.
  3. Enter discount rate — typically WACC.
  4. Enter terminal growth — must be below discount rate.
  5. Set shares outstanding and margin of safety.

Formula & Theory — Intrinsic Value Calculator

The Intrinsic Value Calculator uses:

PV(FCF)        = Σ FCFₜ / (1 + r)ᵗ  for t = 1..N
Terminal Value = FCF_N × (1 + g_t) / (r - g_t)
PV(TV)         = Terminal Value / (1 + r)^N
Intrinsic V    = PV(FCF) + PV(TV)
Per Share      = Intrinsic V / Shares
Fair Buy       = Per Share × (1 - Margin of Safety)
SymbolMeaning
FCFFree cash flow
rDiscount rate
gGrowth rate
g_tTerminal growth
NForecast horizon

Assumptions and Limits

The Intrinsic Value Calculator assumes stable growth in the forecast period and a Gordon terminal. Sensitivity testing is strongly recommended.

Use Cases for Intrinsic Value Calculator

  • Value investing — find fair value vs market price.
  • Sensitivity tables — sweep WACC and terminal growth.
  • Education — practise DCF mechanics.
  • Equity screening — quickly filter cheap names.

Frequently asked questions about Intrinsic Value Calculator

How does the Intrinsic Value Calculator work?

The Intrinsic Value Calculator projects free cash flows for a forecast period, discounts them to today, adds a terminal value, and divides by shares outstanding.

What discount rate should I use?

Typically the company's WACC. The Intrinsic Value Calculator lets you tune it for stress tests.

Why a margin of safety?

DCF outputs are sensitive to inputs. The Intrinsic Value Calculator applies a safety margin to derive a fair buy price.

Is my data stored?

No. All calculations happen in your browser; nothing is sent to a server.