Load company

Search for a company to automatically load its financial data for your DCF analysis, or begin by entering the data manually.

Company screener

Discounted Cash Flow

Fully customizable DCF calculator online.

= $1.2B
012345678910TV
sales$1B$1.1B$1.1B$1.2B$1.2B$1.3B$1.3B$1.4B$1.5B$1.6B$1.6B
op. margins10%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