Calculator
DCF Valuation
Discounted cash flow — the gold standard for a stock's intrinsic worth.
dhanmetrics.com · Educational illustration only · Not investment advice
Intrinsic value per share
Undervalued
Intrinsic value
₹2,530
Market is at ₹1,800.
Margin of safety
28.9%
Equity value
₹2,53,01,34,31,222
Build-up
What this means
DCF discounts every future cash flow back to today and divides by share count to get intrinsic per-share value. The margin of safety (vs current price) is the cushion if any assumption is wrong — Buffett famously demands 30%+. Highly sensitive to the terminal-growth and discount-rate assumptions.
Educational illustration only. DCF is famously sensitive — a 1% change in WACC or terminal growth can shift intrinsic value 20%. Use a range, not a point estimate.
Adjust your scenario
Type, drag, or tap a chip — the result on the right updates instantly.
Two-stage DCF inputs
Project FCF growth for a high-growth window, then a steady terminal rate after that. All ₹.
FCF = Operating cash flow − Capex. Use TTM.
Capped at long-run GDP growth — 3–5% for India.
Weighted average cost of capital.