Every company we cover, priced the same way: 5-year free cash flow forecast, Gordon Growth terminal value, discounted at each company's own WACC. Compare the DCF fair value against the market price.
Intrinsic value is the DCF fair value per share at the default assumptions for each company. “Upside” is that value against the current market price — positive means the model says the stock is trading below its discounted cash flow value, negative means the opposite.
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| AAPL | Apple Inc. | $222.30 | $128.11 | -42% | 8.5% |
| MSFT | Microsoft Corporation | $425.60 | $260.34 | -39% | 8.5% |
| NVDA | NVIDIA Corporation | $118.50 | $79.33 | -33% | 10.0% |
| GOOGL | Alphabet Inc. (Class A) | $175.20 | $138.99 | -21% | 8.5% |
| AMZN | Amazon.com Inc. | $185.40 | $82.91 | -55% | 9.0% |
| META | Meta Platforms Inc. | $565.80 | $505.68 | -11% | 9.0% |
| BRK.B | Berkshire Hathaway Inc. (Class B) | $462.30 | $466.50 | +1% | 8.0% |
| AVGO | Broadcom Inc. | $1,742.30 | $1,312.61 | -25% | 9.0% |
| TSLA | Tesla Inc. | $245.60 | $56.09 | -77% | 11.0% |
| LLY | Eli Lilly and Company | $762.40 | $384.14 | -50% | 8.5% |
Prices are a static snapshot, not a live feed. Every figure is computed with the same 5-year forecast and Gordon Growth terminal value used on each ticker page.
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| AAPL | Apple Inc. | $222.30 | $128.11 | -42% | 8.5% |
| ADBE | Adobe Inc. | $482.30 | $407.48 | -16% | 8.5% |
| AMD | Advanced Micro Devices Inc. | $152.80 | $39.23 | -74% | 11.0% |
| AVGO | Broadcom Inc. | $1,742.30 | $1,312.61 | -25% | 9.0% |
| CRM | Salesforce Inc. | $256.30 | $254.97 | -1% | 8.5% |
| CSCO | Cisco Systems Inc. | $58.30 | $59.63 | +2% | 8.0% |
| IBM | International Business Machines Corporation | $232.00 | $91.90 | -60% | 8.5% |
| INTC | Intel Corporation | $32.40 | — | — | 10.5% |
| INTU | Intuit Inc. | $632.40 | $416.85 | -34% | 8.5% |
| MSFT | Microsoft Corporation | $425.60 | $260.34 | -39% | 8.5% |
| NOW | ServiceNow Inc. | $962.80 | $731.79 | -24% | 9.0% |
| NVDA | NVIDIA Corporation | $118.50 | $79.33 | -33% | 10.0% |
| ORCL | Oracle Corporation | $192.40 | $125.88 | -35% | 8.5% |
| PANW | Palo Alto Networks Inc. | $358.40 | $237.90 | -34% | 9.5% |
| QCOM | QUALCOMM Incorporated | $168.40 | $163.12 | -3% | 9.0% |
| SHOP | Shopify Inc. | $102.50 | $28.41 | -72% | 10.5% |
| TXN | Texas Instruments Incorporated | $198.50 | $130.54 | -34% | 8.0% |
| UBER | Uber Technologies Inc. | $76.40 | $76.36 | -0% | 10.0% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| AXP | American Express Company | $282.40 | $251.60 | -11% | 8.5% |
| BAC | Bank of America Corporation | $42.40 | $25.47 | -40% | 8.5% |
| BLK | BlackRock Inc. | $942.40 | $1,028.28 | +9% | 8.5% |
| BRK.B | Berkshire Hathaway Inc. (Class B) | $462.30 | $466.50 | +1% | 8.0% |
| C | Citigroup Inc. | $72.40 | — | — | 9.0% |
| GS | The Goldman Sachs Group Inc. | $542.40 | — | — | 9.0% |
| JPM | JPMorgan Chase & Co. | $215.80 | $136.80 | -37% | 8.5% |
| MA | Mastercard Incorporated | $482.20 | $338.64 | -30% | 8.0% |
| MS | Morgan Stanley | $118.40 | $30.08 | -75% | 9.0% |
| SCHW | The Charles Schwab Corporation | $78.40 | $74.28 | -5% | 9.0% |
| SPGI | S&P Global Inc. | $482.40 | $192.93 | -60% | 8.5% |
| V | Visa Inc. | $290.40 | $280.78 | -3% | 8.0% |
| WFC | Wells Fargo & Company | $68.40 | $41.07 | -40% | 8.5% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| ABBV | AbbVie Inc. | $178.50 | $168.36 | -6% | 8.0% |
| ABT | Abbott Laboratories | $112.40 | $86.71 | -23% | 8.0% |
| AMGN | Amgen Inc. | $312.40 | $236.85 | -24% | 8.0% |
| BMY | Bristol-Myers Squibb Company | $58.40 | $99.39 | +70% | 8.0% |
| DHR | Danaher Corporation | $268.40 | $153.56 | -43% | 8.0% |
| JNJ | Johnson & Johnson | $158.20 | $184.41 | +17% | 7.5% |
| LLY | Eli Lilly and Company | $762.40 | $384.14 | -50% | 8.5% |
| MRK | Merck & Co. Inc. | $102.40 | $128.55 | +26% | 8.0% |
| PFE | Pfizer Inc. | $28.40 | $27.39 | -4% | 8.0% |
| TMO | Thermo Fisher Scientific Inc. | $542.40 | $318.34 | -41% | 8.0% |
| UNH | UnitedHealth Group Inc. | $502.30 | $518.19 | +3% | 8.0% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| AMT | American Tower Corporation | $212.40 | $66.52 | -69% | 8.5% |
| AVB | AvalonBay Communities | $198.60 | $141.39 | -29% | 7.5% |
| CCI | Crown Castle Inc. | $102.30 | $41.52 | -59% | 8.5% |
| DLR | Digital Realty Trust | $158.20 | $59.71 | -62% | 8.5% |
| EQR | Equity Residential | $71.80 | $43.15 | -40% | 7.5% |
| O | Realty Income Corporation | $56.80 | $55.17 | -3% | 8.0% |
| PLD | Prologis Inc. | $112.50 | $65.40 | -42% | 8.0% |
| PSA | Public Storage | $295.40 | $211.44 | -28% | 7.5% |
| SPG | Simon Property Group | $162.80 | $172.17 | +6% | 8.5% |
| WELL | Welltower Inc. | $145.30 | $33.10 | -77% | 8.0% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| ARCC | Ares Capital Corporation | $22.40 | $19.91 | -11% | 8.5% |
| BX | Blackstone Private Credit Fund | $14.90 | $5.28 | -65% | 8.5% |
| CGBD | Carlyle Secured Lending Inc. | $14.30 | $9.38 | -34% | 8.5% |
| GAIN | Gladstone Investment Corporation | $13.20 | $14.59 | +11% | 9.0% |
| HTGC | Hercules Capital Inc. | $17.80 | $10.96 | -38% | 9.0% |
| MAIN | Main Street Capital Corporation | $51.20 | $63.93 | +25% | 8.5% |
| NMFC | New Mountain Finance Corporation | $11.30 | $12.24 | +8% | 8.5% |
| OBDX | OBDC (Owl Rock Core Income, formerly Owl Rock) | $15.20 | $7.69 | -49% | 8.5% |
| PFLT | PennantPark Floating Rate Capital Ltd. | $11.40 | $8.24 | -28% | 8.5% |
| TSLX | Sixth Street Specialty Lending Inc. | $21.50 | $24.24 | +13% | 8.5% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| BND | Vanguard Total Bond Market ETF | $73.80 | $236.51 | +220% | 5.0% |
| GLD | SPDR Gold Shares | $245.60 | — | — | 5.0% |
| IWM | iShares Russell 2000 ETF | $224.30 | $82.41 | -63% | 9.0% |
| QQQ | Invesco QQQ Trust | $510.20 | $122.69 | -76% | 8.5% |
| SPY | SPDR S&P 500 ETF Trust | $580.40 | $145.89 | -75% | 8.0% |
| VNQ | Vanguard Real Estate ETF | $92.50 | $90.48 | -2% | 8.0% |
| VOO | Vanguard S&P 500 ETF | $525.40 | $117.47 | -78% | 8.0% |
| VTI | Vanguard Total Stock Market ETF | $285.60 | $132.60 | -54% | 8.0% |
| VTV | Vanguard Value ETF | $178.40 | $71.47 | -60% | 8.0% |
| VXUS | Vanguard Total International Stock ETF | $65.20 | $22.21 | -66% | 8.5% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| ABNB | Airbnb Inc. | $138.40 | $141.48 | +2% | 9.5% |
| AMZN | Amazon.com Inc. | $185.40 | $82.91 | -55% | 9.0% |
| BKNG | Booking Holdings Inc. | $4,920.40 | $5,277.13 | +7% | 9.0% |
| HD | The Home Depot Inc. | $384.50 | $363.10 | -6% | 8.0% |
| LOW | Lowe's Companies Inc. | $248.30 | $143.22 | -42% | 8.5% |
| MCD | McDonald's Corporation | $296.40 | $182.18 | -39% | 8.0% |
| NKE | NIKE Inc. | $78.40 | $70.80 | -10% | 8.5% |
| SBUX | Starbucks Corporation | $92.40 | $69.41 | -25% | 8.0% |
| TSLA | Tesla Inc. | $245.60 | $56.09 | -77% | 11.0% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| CL | Colgate-Palmolive Company | $92.40 | $76.06 | -18% | 7.5% |
| COST | Costco Wholesale Corporation | $962.10 | $642.41 | -33% | 7.5% |
| KHC | The Kraft Heinz Company | $32.40 | $30.55 | -6% | 8.0% |
| KO | The Coca-Cola Company | $64.50 | $36.24 | -44% | 7.5% |
| MDLZ | Mondelez International Inc. | $71.40 | $64.16 | -10% | 7.5% |
| MO | Altria Group Inc. | $51.80 | $49.69 | -4% | 8.0% |
| PG | Procter & Gamble Co. | $162.30 | $137.86 | -15% | 7.5% |
| PM | Philip Morris International Inc. | $132.80 | $109.07 | -18% | 8.0% |
| WMT | Walmart Inc. | $87.50 | $44.89 | -49% | 7.5% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| BA | The Boeing Company | $178.40 | — | — | 11.0% |
| CAT | Caterpillar Inc. | $382.40 | $337.26 | -12% | 8.5% |
| DE | Deere & Company | $482.40 | $127.49 | -74% | 9.0% |
| GE | GE Aerospace | $178.40 | $101.92 | -43% | 9.0% |
| HON | Honeywell International Inc. | $232.40 | $158.33 | -32% | 8.5% |
| LMT | Lockheed Martin Corporation | $542.40 | $467.10 | -14% | 8.5% |
| UNP | Union Pacific Corporation | $252.40 | $175.59 | -30% | 8.0% |
| Ticker | Company | Price | DCF value | Upside | WACC |
|---|---|---|---|---|---|
| CMCSA | Comcast Corporation | $38.50 | $37.59 | -2% | 8.0% |
| DIS | The Walt Disney Company | $102.40 | $72.12 | -30% | 8.5% |
| GOOGL | Alphabet Inc. (Class A) | $175.20 | $138.99 | -21% | 8.5% |
| META | Meta Platforms Inc. | $565.80 | $505.68 | -11% | 9.0% |
| NFLX | Netflix Inc. | $712.40 | $419.66 | -41% | 8.5% |
| T | AT&T Inc. | $21.50 | $20.23 | -6% | 8.0% |
| VZ | Verizon Communications Inc. | $41.20 | $37.50 | -9% | 8.0% |
Every row above uses one model. Free cash flow is grown for five years (year 1 at the company’s near-term growth estimate, years 2–5 at its normalized rate), each year is discounted back at the company’s WACC, and a Gordon Growth terminal value is added for cash flows beyond year 5. Net debt is subtracted to reach equity value, and equity value is divided by shares outstanding for the per-share figure.
Want to change any assumption? Open any ticker page to edit the growth rate, WACC, terminal growth or forecast horizon and read the sensitivity matrix. To value a company that is not in the index, use the generic DCF valuation calculator.
Cross-checked against authoritative formulas (IRS, NIST, ACSM) and updated for 2025/2026 tax years and rates.
No server roundtrip. All math runs in your browser so results appear the moment you finish typing.
We never collect, store, or transmit your inputs. Every calculation runs locally in your browser.
Each calculator includes the formula, plain-English explanation, and FAQs so you understand the result.
Estimates only. Calculator results are for educational and planning purposes — not professional advice. For binding decisions on taxes, investments, health, or legal matters, consult a qualified professional.
FAQ
Everything you need to know about this calculator. Can't find what you're looking for? Email our team.
A discounted cash flow valuation estimates what a company is worth by projecting its free cash flow over a forecast period, discounting each year's cash flow back to today at the company's WACC, adding a terminal value for cash flows beyond the forecast, and subtracting net debt. The result divided by shares outstanding is the intrinsic value per share.
Sponsored