DCF Valuation

DCF Valuation

Compute fair value via two-stage DCF. Enter a US ticker, or pick one from the cached results below.

↵ Enter · or click any card below
Try: AAPL 7203.T AZN.L SAP.DE RY.TO BHP.AX 0700.HK 005930.KS 2330.TW
?
Other markets (CN, IN, BR, EU continental, Nordics) coming soon.
01

Pick a basis

EPS (median, NRI-smoothed), Free Cash Flow, OCF, or Revenue.

02

Project 20 years

Two-stage: explicit growth decays to mature growth. Every slider shows FV impact in real time.

03

Discount via CAPM

WACC = risk-free + β × ERP + stability bump. Rates-aware. Fully traceable.

04

Compare scenarios

Bear, base, bull saved per ticker. Reverse DCF shows the growth implied by today's price.

Cached DCF results · hover to pause

Updated daily · click any card to open
MSFT EPS
Microsoft Corporation
Price $532.60
Fair value $114.97
vs price -78.4%
Trending
AAPL EPS
Apple Inc.
Price $343.91
Fair value $62.02
vs price -82.0%
GOOGL FCF
Alphabet Inc.
Price $316.80
Fair value $137.26
vs price -56.7%
KO EPS
The Coca-Cola Company
Price $92.70
Fair value $27.71
vs price -70.1%
JNJ FCF
Johnson & Johnson
Price $266.30
Fair value $110.30
vs price -58.6%
Trending
NVDA EPS
NVIDIA Corporation
Price $216.00
Fair value $11.52
vs price -94.7%
AMZN FCF
Amazon.com, Inc.
Price $249.09
Fair value $8.76
vs price -96.5%
BRK-B FCF
Berkshire Hathaway Inc.
Price $548.56
Fair value $185.67
vs price -66.1%
META FCF
Meta Platforms, Inc.
Price $630.56
Fair value $329.53
vs price -47.7%
V FCF
Visa Inc.
Price $404.16
Fair value $157.46
vs price -61.0%
COST EPS
Costco Wholesale Corporation
Price $1005.16
Fair value $167.13
vs price -83.4%
UNH EPS
UnitedHealth Group Incorporated
Price $410.70
Fair value $202.46
vs price -50.7%
PG EPS
The Procter & Gamble Company
Price $159.92
Fair value $81.15
vs price -49.3%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $424.37
Fair value $65.27
vs price -84.6%
Trending
TSLA FCF
Tesla, Inc.
Price $391.62
Fair value $8.69
vs price -97.8%
WMT FCF
Walmart Inc.
Price $120.29
Fair value $27.51
vs price -77.1%
MSFT EPS
Microsoft Corporation
Price $532.60
Fair value $114.97
vs price -78.4%
Trending
AAPL EPS
Apple Inc.
Price $343.91
Fair value $62.02
vs price -82.0%
GOOGL FCF
Alphabet Inc.
Price $316.80
Fair value $137.26
vs price -56.7%
KO EPS
The Coca-Cola Company
Price $92.70
Fair value $27.71
vs price -70.1%
JNJ FCF
Johnson & Johnson
Price $266.30
Fair value $110.30
vs price -58.6%
Trending
NVDA EPS
NVIDIA Corporation
Price $216.00
Fair value $11.52
vs price -94.7%
AMZN FCF
Amazon.com, Inc.
Price $249.09
Fair value $8.76
vs price -96.5%
BRK-B FCF
Berkshire Hathaway Inc.
Price $548.56
Fair value $185.67
vs price -66.1%
META FCF
Meta Platforms, Inc.
Price $630.56
Fair value $329.53
vs price -47.7%
V FCF
Visa Inc.
Price $404.16
Fair value $157.46
vs price -61.0%
COST EPS
Costco Wholesale Corporation
Price $1005.16
Fair value $167.13
vs price -83.4%
UNH EPS
UnitedHealth Group Incorporated
Price $410.70
Fair value $202.46
vs price -50.7%
PG EPS
The Procter & Gamble Company
Price $159.92
Fair value $81.15
vs price -49.3%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $424.37
Fair value $65.27
vs price -84.6%
Trending
TSLA FCF
Tesla, Inc.
Price $391.62
Fair value $8.69
vs price -97.8%
WMT FCF
Walmart Inc.
Price $120.29
Fair value $27.51
vs price -77.1%