Moat MentorMoat Mentor
    DCF · Graham · Gordon Growth

    Intrinsic Value: All Three Calculators in One Place

    Intrinsic value is what a business is actually worth to an owner — the present value of every dollar of cash it will produce. Use the right tool for the right company: a full 10-year DCF, Benjamin Graham's formula, or the Gordon Growth dividend model.

    Trailing 12-month free cash flow from the 10-K / 10-Q.

    Be conservative — even great businesses rarely sustain >15%.

    Use 2–3% (long-run GDP). Must be below discount rate.

    8–10% for stable blue chips, 12–15% for higher risk.

    Intrinsic enterprise value
    $106.50B
    Per-share fair value
    $106.50

    Compare against the current share price. A 30%+ discount is a Buffett-style buy zone — assuming a durable moat and trustworthy management.

    Year-by-year present value
    Year 1CF $5.4BPV $4.9B
    Year 2CF $5.8BPV $4.8B
    Year 3CF $6.3BPV $4.7B
    Year 4CF $6.8BPV $4.6B
    Year 5CF $7.3BPV $4.6B
    Year 6CF $7.9BPV $4.5B
    Year 7CF $8.6BPV $4.4B
    Year 8CF $9.3BPV $4.3B
    Year 9CF $10.0BPV $4.2B
    Year 10CF $10.8BPV $4.2B
    TerminalCF $158.8BPV $61.2B

    Which method should you use?

    • DCF — most rigorous; best for predictable cash-generating businesses.
    • Graham formula — 30-second sanity check on stable, profitable companies.
    • Gordon Growth (DDM) — mature dividend payers with stable growth.

    How to use the result

    Divide the current market price by the intrinsic value. If it's below 0.7, the stock trades at a 30%+ margin of safety — a Buffett-style buy zone, assuming the business has a durable moat and trustworthy management. Always sanity-check across multiple growth and discount-rate scenarios.

    Other free valuation calculators

    Disclaimer: This is not financial advice. All analyses are for educational purposes only. Always do your own research (DYOR) and consult a licensed financial advisor before making investment decisions. Past performance does not guarantee future results.