Stocks
DCF Calculator
Value a company from the cash it may generate in future.
Your result
On these assumptions, each share works out to about Rs 27.91.
These are example numbers. Change them to your own.
- Forecast years (57%): Rs 7,895,063,709
- Years after (43%): Rs 6,061,625,513
- Value per share
- Value of the business
- Rs 13,956,689,223
- From the forecast years
- Rs 7,895,063,709
- From the years after
- Rs 6,061,625,513
Forecast cash flow, and what it is worth today
Money further away is worth less today, so the lines drift apart.
- Forecast cash flow
- Its value today
- Forecast cash flow, Year 10
- Rs 2,593,742,460
- Its value today, Year 10
- Rs 641,133,468
Show as a table
| Year | Forecast cash flow | Its value today |
|---|---|---|
| 0 | Rs 1,000,000,000 | Rs 1,000,000,000 |
| 1 | Rs 1,100,000,000 | Rs 956,521,739 |
| 2 | Rs 1,210,000,000 | Rs 914,933,837 |
| 3 | Rs 1,331,000,000 | Rs 875,154,105 |
| 4 | Rs 1,464,100,000 | Rs 837,103,927 |
| 5 | Rs 1,610,510,000 | Rs 800,708,104 |
| 6 | Rs 1,771,561,000 | Rs 765,894,708 |
| 7 | Rs 1,948,717,100 | Rs 732,594,938 |
| 8 | Rs 2,143,588,810 | Rs 700,742,984 |
| 9 | Rs 2,357,947,691 | Rs 670,275,898 |
| 10 | Rs 2,593,742,460 | Rs 641,133,468 |
How this works
Each year's forecast cash flow is discounted back to today, then a final value for the years after the forecast is added. The answer depends heavily on your growth and discount rates, so small changes move it a lot. It is an estimate from your assumptions, not a price target.
For illustration only, not investment or financial advice. Your numbers are not stored or sent anywhere.