Load company
Enter a company ticker to load its DCF and access financial data. Otherwise, you can enter the data manually. Changes are automatically saved, but make sure you're logged in to avoid losing your work.
Discounted Cash Flow
Fully customizable DCF calculator online.
= $1.2B
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| sales | $1B | $1.1B | $1.1B | $1.2B | $1.2B | $1.3B | $1.3B | $1.4B | $1.5B | $1.6B | $1.6B | |
| op. margins | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | 10% | ||
| ebit | $105M | $110M | $116M | $122M | $128M | $134M | $141M | $148M | $155M | $163M | ||
| taxes | $11M | $11M | $12M | $12M | $13M | $13M | $14M | $15M | $16M | $16M | ||
| ebit(1-t) | $95M | $99M | $104M | $109M | $115M | $121M | $127M | $133M | $140M | $147M | ||
| reinvestment | $5.3M | $5.5M | $5.8M | $6.1M | $6.4M | $6.7M | $7M | $7.4M | $7.8M | $8.1M | ||
| fcf | $89M | $94M | $98M | $103M | $108M | $114M | $120M | $126M | $132M | $138M | $1.4B | |
| DCF | $81M | $77M | $74M | $71M | $67M | $64M | $61M | $59M | $56M | $53M | $534M | |
| Value | $1.2B |