Calculator
DCF intrinsic-value calculator
What is the business worth, not the stock price? Discount the cash.
Terminal growth must stay below the discount rate — and usually below long-run GDP (~6%).
₹2,853.15 Cr
intrinsic enterprise value · terminal is 59% of it
- PV of explicit FCFs (10y)₹1,159.82 Cr
- PV of terminal value₹1,693.33 Cr
Hover a segment for value + share.
Two-stage DCF on company-level FCF gives enterprise value — subtract net debt, divide by shares for per-share value. Garbage in, gospel out: stress-test growth ±5% before trusting any number.