DCF Calculator
Discounted Cash Flow (DCF) values a company by projecting its future free cash flows and discounting them to today's value. Enter any company's numbers to get an intrinsic value estimate.
Company inputs
Enter the most recent year's free cash flow in crores (e.g., 1000 = ₹1,000 Cr)
Provide to see per-share intrinsic value (e.g., 420 = 420 crore shares)
Valuation assumptions
Intrinsic value estimate
Total equity value
₹20,253 Cr
Growth rate
15%
Discount rate
12%
DCF projects free cash flows for 5 years at the growth rate, then applies a terminal value at the terminal growth rate. Highly sensitive to assumptions — moving the discount rate by 1pp typically shifts the output 20–30%. Use as a range, not a precise target.
Search for it on Understock — we've already run the DCF with real financial data.
The intrinsic value shown is an algorithmic estimate. It is not investment advice. Please consult a SEBI-registered investment adviser before making any investment decision. DCF is highly sensitive to assumptions — treat output as a range, not a precise target.