DCF Calculator — Calculate Intrinsic Fair Value of Stock | StockCalc

Reviewed by Mahavir Hirani, Financial Expert

The Discounted Cash Flow (DCF) model is a fundamental valuation method that estimates the value of an investment based on its expected future cash flows. By discounting these flows back to their present value, investors can determine if a stock is overvalued or undervalued at its current market price.

DCF Valuation Calculator

Estimate the intrinsic "fair value" of a stock by discounting its future free cash flows back to the present.

Valuation Inputs

Typically matching long-term GDP growth (3-5%)

Intrinsic Fair Value

3,361.7
124.1% Undervalued
Market Price (CMP)1,500
TV Break-up (PV)2,165 Cr
Margin of Safety124.1%

10-Year FCF Projection (Cr)

YearFCF (Cr)GrowthPV (Present Value)
Year 1115.015%104.5
Year 2132.215%109.3
Year 3152.115%114.3
Year 4174.915%119.5
Year 5201.115%124.9
Year 6221.210%124.9
Year 7243.410%124.9
Year 8267.710%124.9
Year 9294.510%124.9
Year 10323.910%124.9

The Discounted Cash Flow (DCF) model is a fundamental valuation method that estimates the value of an investment based on its expected future cash flows. By discounting these flows back to their present value, investors can determine if a stock is overvalued or undervalued at its current market price.

How the DCF Logic Works

This calculator uses a multi-stage growth model to project Free Cash Flow (FCF) over 10 years and then applies a terminal growth rate for the period beyond.

  • Stage 1 (Next 5 Years): High-growth phase based on current business momentum.
  • Stage 2 (Years 6-10): Transition phase where growth typically slows as the company matures.
  • Terminal Value: The value of the company assuming it grows at a stable rate (like GDP) forever.
  • WACC (Discount Rate): The weighted average cost of capital, representing the risk-adjusted required return.

DCF Valuation Example: HDFC Bank

Assume HDFC Bank has a current Free Cash Flow (FCF) of ₹30,000 Cr.

1. Stage 1 (5 yrs): Growing at 15% annually.
2. Stage 2 (5 yrs): Slowing to 10% growth.
3. Terminal Value: Growing at 4% forever.
4. Discount Rate: 11% (accounting for banking sector risk).

In this scenario, the DCF model calculates the total 'Present Value' of all these future cash flows. If the resulting intrinsic value per share is ₹2,000 and the current market price is ₹1,600, the stock is 20% undervalued.

Current FCF: ₹30,000 Cr
Intrinsic Value: ~₹1,20,000 Cr
Verdict: Potential Buy (20% Margin of Safety)

Frequently Asked Questions

⚠️ Disclaimer

The figures provided by this calculator are estimates based on the inputs you provide and standard financial formulas. STOCKCALC.IN does not offer investment advice. Please consult a qualified financial advisor before making any investment decisions.

Recommended for You

Plan Your Financial Goals

Set specific financial targets and calculate how to achieve them with our Goal Calculator.

Calculate Your SIP Returns

See how regular monthly investments can grow your wealth through the power of compounding.

Plan Your Retirement

Calculate how much you need to save for a comfortable retirement and create a savings plan.

Personalized suggestions based on your inputs

Share this tool

Help others make smarter financial decisions