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 $428.05
Fair value $100.50
vs price -76.5%
Trending
AAPL EPS
Apple Inc.
Price $311.23
Fair value $63.41
vs price -79.6%
GOOGL FCF
Alphabet Inc.
Price $372.19
Fair value $141.37
vs price -62.0%
KO EPS
The Coca-Cola Company
Price $76.82
Fair value $28.37
vs price -63.1%
JNJ FCF
Johnson & Johnson
Price $228.17
Fair value $115.24
vs price -49.5%
Trending
NVDA EPS
NVIDIA Corporation
Price $218.66
Fair value $11.81
vs price -94.6%
AMZN FCF
Amazon.com, Inc.
Price $253.79
Fair value $9.08
vs price -96.4%
BRK-B FCF
Berkshire Hathaway Inc.
Price $478.63
Fair value $192.52
vs price -59.8%
META FCF
Meta Platforms, Inc.
Price $627.57
Fair value $337.76
vs price -46.2%
V FCF
Visa Inc.
Price $320.18
Fair value $168.87
vs price -47.3%
COST EPS
Costco Wholesale Corporation
Price $972.35
Fair value $145.70
vs price -85.0%
UNH EPS
UnitedHealth Group Incorporated
Price $396.47
Fair value $204.80
vs price -48.3%
PG EPS
The Procter & Gamble Company
Price $140.78
Fair value $80.14
vs price -43.1%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $444.92
Fair value $69.98
vs price -84.3%
Trending
TSLA FCF
Tesla, Inc.
Price $418.45
Fair value $9.75
vs price -97.7%
WMT FCF
Walmart Inc.
Price $117.74
Fair value $28.43
vs price -75.8%
MSFT EPS
Microsoft Corporation
Price $428.05
Fair value $100.50
vs price -76.5%
Trending
AAPL EPS
Apple Inc.
Price $311.23
Fair value $63.41
vs price -79.6%
GOOGL FCF
Alphabet Inc.
Price $372.19
Fair value $141.37
vs price -62.0%
KO EPS
The Coca-Cola Company
Price $76.82
Fair value $28.37
vs price -63.1%
JNJ FCF
Johnson & Johnson
Price $228.17
Fair value $115.24
vs price -49.5%
Trending
NVDA EPS
NVIDIA Corporation
Price $218.66
Fair value $11.81
vs price -94.6%
AMZN FCF
Amazon.com, Inc.
Price $253.79
Fair value $9.08
vs price -96.4%
BRK-B FCF
Berkshire Hathaway Inc.
Price $478.63
Fair value $192.52
vs price -59.8%
META FCF
Meta Platforms, Inc.
Price $627.57
Fair value $337.76
vs price -46.2%
V FCF
Visa Inc.
Price $320.18
Fair value $168.87
vs price -47.3%
COST EPS
Costco Wholesale Corporation
Price $972.35
Fair value $145.70
vs price -85.0%
UNH EPS
UnitedHealth Group Incorporated
Price $396.47
Fair value $204.80
vs price -48.3%
PG EPS
The Procter & Gamble Company
Price $140.78
Fair value $80.14
vs price -43.1%
TSM FCF
Taiwan Semiconductor Manufacturing Company Limited
Price $444.92
Fair value $69.98
vs price -84.3%
Trending
TSLA FCF
Tesla, Inc.
Price $418.45
Fair value $9.75
vs price -97.7%
WMT FCF
Walmart Inc.
Price $117.74
Fair value $28.43
vs price -75.8%