DCF Valuation — Live-Facts Calculator

Intrinsic value per share

—

Fetch a company, or type in a market price, to compare against the market.

no market price yet

Exchange

Company name

Choose an exchange, then type a company and pick it from the list. Only the facts load — you set the assumptions below.

Advanced

Data service URL — your deployed backend (blank = bundled samples)

…or fetch a raw ticker directly (overrides the picker above)

Facts from filings

Your assumptions your call

Terminal value model

Discounting convention

Year-end discounts each cash flow at full year t. Mid-year discounts at t−½ (cash arrives on average mid-year), which raises value ~½·WACC — a common banking convention.

Tornado Chart — Single Variable Risk

Valuation

PV of explicit-period FCFF—

PV of terminal value—

Enterprise value—

− Total debt—

+ Cash—

Equity value—

Intrinsic value / share—

FCFF forecast

figures in ₹ Cr

Year	Revenue	EBIT	FCFF

Discounting → enterprise value

figures in ₹ Cr · discount factor = 1 / (1+WACC)ᵗ

Year	FCFF	Disc. factor	PV

Terminal value (undiscounted)—

Terminal value as % of EV—

Implied exit multiple (TV ÷ terminal EBITDA)—

Implied terminal reinvestment ÷ ROIC—

Two cross-checks on the terminal value: the EV/EBITDA it implies at exit (compare to where peers trade), and whether its growth is paid for — perpetual growth needs reinvestment, since g = reinvestment rate × ROIC.

Scenarios — downside / base / upside

Spread

Downside and Upside shift growth, margin trend, WACC and terminal growth together in the same direction — a deliberately correlated “stress” case, so the spread is wider than any single variable would move it. The tornado (left) isolates one variable at a time.

Sensitivity — value / share

Step: WACC · terminal g

Rows = WACC · Columns = terminal growth. Centre cell (highlighted) is your current case.

DCF Valuation · live-facts calculator