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 $492.44
Fair value $114.91
vs price -76.7%
Trending
AAPL EPS
Apple Inc.
Price $326.57
Fair value $61.82
vs price -81.1%
GOOGL FCF
Alphabet Inc.
Price $332.60
Fair value $136.91
vs price -58.8%
KO EPS
The Coca-Cola Company
Price $87.83
Fair value $27.52
vs price -68.7%
JNJ FCF
Johnson & Johnson
Price $266.35
Fair value $110.59
vs price -58.5%
Trending
NVDA EPS
NVIDIA Corporation
Price $218.36
Fair value $11.54
vs price -94.7%
AMZN FCF
Amazon.com, Inc.
Price $251.89
Fair value $8.82
vs price -96.5%
BRK-B FCF
Berkshire Hathaway Inc.
Price $507.00
Fair value $185.64
vs price -63.4%
META FCF
Meta Platforms, Inc.
Price $644.38
Fair value $322.28
vs price -50.0%
V FCF
Visa Inc.
Price $367.21
Fair value $158.71
vs price -56.8%
COST EPS
Costco Wholesale Corporation
Price $902.38
Fair value $141.81
vs price -84.3%
UNH EPS
UnitedHealth Group Incorporated
Price $388.28
Fair value $202.51
vs price -47.8%
PG EPS
The Procter & Gamble Company
Price $142.97
Fair value $81.26
vs price -43.2%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $428.03
Fair value $67.25
vs price -84.3%
Trending
TSLA FCF
Tesla, Inc.
Price $363.56
Fair value $8.91
vs price -97.5%
WMT FCF
Walmart Inc.
Price $105.73
Fair value $27.39
vs price -74.1%
MSFT EPS
Microsoft Corporation
Price $492.44
Fair value $114.91
vs price -76.7%
Trending
AAPL EPS
Apple Inc.
Price $326.57
Fair value $61.82
vs price -81.1%
GOOGL FCF
Alphabet Inc.
Price $332.60
Fair value $136.91
vs price -58.8%
KO EPS
The Coca-Cola Company
Price $87.83
Fair value $27.52
vs price -68.7%
JNJ FCF
Johnson & Johnson
Price $266.35
Fair value $110.59
vs price -58.5%
Trending
NVDA EPS
NVIDIA Corporation
Price $218.36
Fair value $11.54
vs price -94.7%
AMZN FCF
Amazon.com, Inc.
Price $251.89
Fair value $8.82
vs price -96.5%
BRK-B FCF
Berkshire Hathaway Inc.
Price $507.00
Fair value $185.64
vs price -63.4%
META FCF
Meta Platforms, Inc.
Price $644.38
Fair value $322.28
vs price -50.0%
V FCF
Visa Inc.
Price $367.21
Fair value $158.71
vs price -56.8%
COST EPS
Costco Wholesale Corporation
Price $902.38
Fair value $141.81
vs price -84.3%
UNH EPS
UnitedHealth Group Incorporated
Price $388.28
Fair value $202.51
vs price -47.8%
PG EPS
The Procter & Gamble Company
Price $142.97
Fair value $81.26
vs price -43.2%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $428.03
Fair value $67.25
vs price -84.3%
Trending
TSLA FCF
Tesla, Inc.
Price $363.56
Fair value $8.91
vs price -97.5%
WMT FCF
Walmart Inc.
Price $105.73
Fair value $27.39
vs price -74.1%