Discounted Cash Flow — Projects free cash flow 10 years forward and discounts to present value. Best for: tech, consumer, any company with consistent FCF.
Stock Lookup
—
—
—
✦ Fields auto-filled
Historical Free Cash Flow
Assumptions
DCF Results
—
Current Price
—
→
Intrinsic Value
—
→
Buy Price
—
Intrinsic Value
—
Buy Price (—% MoS)
—
Enterprise Value
—
Free Cash Flow
—
Terminal Value
—
After Net Debt
—
DCF Visualised
10-Year Cash Flow Projection
Value Breakdown
Historical vs Projected FCF
10-Year DCF Breakdown
Year
Discounted FCF
Total 10-Year DCF
Dividend Discount Model — Gordon Growth Model: P = D₁ / (r − g). Best for: banks (JPM, WFC), mature dividend payers (KO, JNJ, BAC). Requires dividends.
DDM Inputs
Must be > growth rate
DDM Results
—
Current Price
—
→
DDM Value
—
→
Buy Price
—
DDM Intrinsic Value
—
Buy Price (—% MoS)
—
Next Year Dividend D₁
—
Graham Number — √(22.5 × EPS × BVPS). Benjamin Graham's quick-check formula. Best for: industrials, financials, stable earnings. Both inputs auto-filled from ticker.
Graham Inputs
Graham Results
—
Current Price
—
→
Graham Number
—
→
Buy Price
—
Graham Number
—
Buy Price (—% MoS)
—
Formula
—
Earnings Power Value — Conservative floor value assuming zero growth. NOPAT ÷ WACC. Best for: mature companies, manufacturing, retail. Shows what the business is worth right now.
EPV Inputs
EPV Results
—
Current Price
—
→
EPV
—
→
Buy Price
—
EPV per Share
—
Buy Price (—% MoS)
—
EPV of Firm
—
NOPAT
—
EPV Equity
—
✦ Average Intrinsic Value — All Models
—
Run all 4 models to get the combined average
Run all 4 models to unlock Average Intrinsic Value — the combined signal across all models.