Calculator

DCF Calculator

Enter base free cash flow and your assumptions. The calculator projects 10 years, applies a terminal value via the Gordon Growth model, and discounts everything back.

Base FCF ($M)

Growth Rate

Forecast Years

Terminal Growth

Discount Rate (WACC)

Net Debt ($M)

Shares Outstanding (M)

Year-by-year projection

Year	Projected FCF ($M)	Present Value ($M)
1	1,080	990.8
2	1,166.4	981.7
3	1,259.7	972.7
4	1,360.5	963.8
5	1,469.3	955
6	1,586.9	946.2
7	1,713.8	937.5
8	1,850.9	928.9
9	1,999	920.4
10	2,158.9	912

Educational tool. Not investment advice. Real DCF work requires sensitivity analysis across multiple scenarios — this is a starting point, not an answer.