Stock Intrinsic Value Calculator

Input Parameters

Stock Ticker (e.g., TCS.BO, RELIANCE.BO):

Assumptions:

Adjust the key inputs below to see how they affect the intrinsic value calculation.

Projection Period Growth Rates (Years 1-10):

Specify the expected annual growth rates for the company's Free Cash Flow during the explicit 10-year projection period.

Initial CAGR (Years 1-5) Override (Optional):

How fast the company is expected to grow each year for the first 5 years. Enter a whole number percentage (e.g., 5 for 5%). Leave blank to use historical CAGR.

Leave blank to use historical CAGR.

Reduced CAGR (Years 6-10) Override (Optional):

Expected yearly growth after year 5, as the company matures. Enter a whole number percentage (e.g., 2 for 2%). Leave blank to use 50% of Initial CAGR.

Leave blank to use 50% of Initial CAGR.

Discount Rate and Terminal Value Assumptions:

These inputs determine the present value of future cash flows and the estimated value of the company beyond the projection period.

Discount Rate:

How much return do you expect on this investment each year? Example: Use 10% for a normal company, 12-15% for riskier ones.

Terminal Growth Rate (Year 10+):

How much the company might grow each year after 10 years, forever. Usually 2–4%. Similar to inflation or GDP growth.