Analysis tools

Investor Explorer Tools

Explore interactive valuation tools powered by real-time market data.

Loading stock universe...

Estimate intrinsic value using a simplified 10-year DCF and a conservative terminal value.

Next year FCF (FCF₁)Growth rate (Years 1–10)Risk bucket

Terminal growth fixed at 3%.

PV of Years 1–10

$33,967,108,925.09

Terminal Value (Year 10)

$88,770,447,914.33

PV of Terminal Value

$28,581,708,428.58

Intrinsic Value

$62,548,817,353.67

Fair Value per Share

—

Margin of Safety

—

Year	Forecast FCF	Discount Factor	Present Value
1	$5,000,000,000.00	0.8929	$4,464,285,714.29
2	$5,250,000,000.00	0.7972	$4,185,267,857.14
3	$5,512,500,000.00	0.7118	$3,923,688,616.07
4	$5,788,125,000.00	0.6355	$3,678,458,077.57
5	$6,077,531,250.00	0.5674	$3,448,554,447.72
6	$6,381,407,812.50	0.5066	$3,233,019,794.74
7	$6,700,478,203.13	0.4523	$3,030,956,057.57
8	$7,035,502,113.28	0.4039	$2,841,521,303.97
9	$7,387,277,218.95	0.3606	$2,663,926,222.47
10	$7,756,641,079.89	0.3220	$2,497,430,833.57