DCF Calculator

Discounted cash flow valuation by earnings growth.

Inputs

EPS (TTM)

Trailing twelve-month earnings per share.

$
EPS Growth

Estimated annual EPS growth rate.

%
EPS Multiple

Exit P/E multiple at end of projection.

x
Discount Rate

Required return (WACC).

%
Projection Years

Horizon before applying exit multiple.

yrs

Intrinsic Value

/ share

Market Cap Today

Market Cap at Target

Current Price

Intrinsic Value

Based on projected EPS growth compounded over the 10-year horizon, discounted at 9% and exited at a 25x multiple.