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 $389.10
Fair value $98.41
vs price -74.7%
Trending
AAPL EPS
Apple Inc.
Price $336.91
Fair value $62.46
vs price -81.5%
GOOGL FCF
Alphabet Inc.
Price $326.56
Fair value $138.78
vs price -57.5%
KO EPS
The Coca-Cola Company
Price $84.07
Fair value $28.10
vs price -66.6%
JNJ FCF
Johnson & Johnson
Price $265.95
Fair value $113.58
vs price -57.3%
Trending
NVDA EPS
NVIDIA Corporation
Price $196.51
Fair value $11.69
vs price -94.0%
AMZN FCF
Amazon.com, Inc.
Price $231.39
Fair value $8.95
vs price -96.1%
BRK-B FCF
Berkshire Hathaway Inc.
Price $497.18
Fair value $191.09
vs price -61.6%
META FCF
Meta Platforms, Inc.
Price $593.87
Fair value $331.15
vs price -44.2%
V FCF
Visa Inc.
Price $362.53
Fair value $167.62
vs price -53.8%
COST EPS
Costco Wholesale Corporation
Price $951.58
Fair value $143.93
vs price -84.9%
UNH EPS
UnitedHealth Group Incorporated
Price $417.64
Fair value $203.91
vs price -51.2%
PG EPS
The Procter & Gamble Company
Price $148.63
Fair value $79.32
vs price -46.6%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $399.09
Fair value $67.48
vs price -83.1%
Trending
TSLA FCF
Tesla, Inc.
Price $309.22
Fair value $9.18
vs price -97.0%
WMT FCF
Walmart Inc.
Price $111.74
Fair value $28.01
vs price -74.9%
MSFT EPS
Microsoft Corporation
Price $389.10
Fair value $98.41
vs price -74.7%
Trending
AAPL EPS
Apple Inc.
Price $336.91
Fair value $62.46
vs price -81.5%
GOOGL FCF
Alphabet Inc.
Price $326.56
Fair value $138.78
vs price -57.5%
KO EPS
The Coca-Cola Company
Price $84.07
Fair value $28.10
vs price -66.6%
JNJ FCF
Johnson & Johnson
Price $265.95
Fair value $113.58
vs price -57.3%
Trending
NVDA EPS
NVIDIA Corporation
Price $196.51
Fair value $11.69
vs price -94.0%
AMZN FCF
Amazon.com, Inc.
Price $231.39
Fair value $8.95
vs price -96.1%
BRK-B FCF
Berkshire Hathaway Inc.
Price $497.18
Fair value $191.09
vs price -61.6%
META FCF
Meta Platforms, Inc.
Price $593.87
Fair value $331.15
vs price -44.2%
V FCF
Visa Inc.
Price $362.53
Fair value $167.62
vs price -53.8%
COST EPS
Costco Wholesale Corporation
Price $951.58
Fair value $143.93
vs price -84.9%
UNH EPS
UnitedHealth Group Incorporated
Price $417.64
Fair value $203.91
vs price -51.2%
PG EPS
The Procter & Gamble Company
Price $148.63
Fair value $79.32
vs price -46.6%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $399.09
Fair value $67.48
vs price -83.1%
Trending
TSLA FCF
Tesla, Inc.
Price $309.22
Fair value $9.18
vs price -97.0%
WMT FCF
Walmart Inc.
Price $111.74
Fair value $28.01
vs price -74.9%