DCF Calculator
Intrinsic value per share from five years of growing free cash flow plus a terminal value.
Your numbers
Value per share
$39.85
Enterprise value
$19,923,080,137
Terminal value share
75.6%
The link and the printed sheet both save your numbers, so anyone who opens them sees the same estimate.
Compare scenarios
Save your current numbers, change them, save again, and see each estimate side by side. Saved in this browser only.
How it works
Sum of discounted FCF for 5 years + discounted Gordon terminal value, divided by shares.
More valuation & ratios calculators
Dividend Yield Calculator
Annual dividend as a percentage of price.
Dividend Income Calculator
Income from a dividend portfolio, with growth.
DRIP Calculator
Dividend reinvestment: shares and value over time.
P/E Ratio Calculator
Price to earnings and earnings yield.
PEG Ratio Calculator
P/E adjusted for growth.
EPS Calculator
Earnings per share.
Results are estimates for education only and are not investment advice.