calculator
Free DCF Valuation Calculator (Discounted Cash Flow)
Compute enterprise value and equity value per share using a transparent two-stage DCF model. Stage 1: explicit forecast period with declining growth and margin expansion. Stage 2: terminal value via Gordon growth. Includes WACC components, sensitivity to terminal-growth and discount-rate, implied EV/Revenue and EV/EBITDA exit multiples, and a margin-of-safety price band. Inputs are public-company-style for analyst-grade modeling.
Inputs
Results
Year 10 Projected Revenue
$2,429,380,707
Year 10 Projected FCF
$534,463,755
PV of 10-Yr Explicit Cash Flows
$1,907,382,766
Terminal Value (Year 10)
$8,428,082,298
PV of Terminal Value
$3,560,113,044
Enterprise Value
$5,467,495,810
Equity Value
$5,667,495,810
Intrinsic Value per Share
$113
Buy-Below Price (with Margin of Safety)
$85
Implied Year-10 EV/Revenue Multiple
3
Terminal Value as % of EV
65.1%
Related Tools
Markets & Finance Resources
Strategic Playbooks
Playbook
How to Build a Strategic Partnership Program From Scratch
An operator playbook for designing, launching, and scaling a strategic partnership program — from first hire to a measurable revenue contribution.
Playbook
The Enterprise Tech Partnership Playbook
How tech companies should structure strategic partnerships with enterprise customers and platforms — moving beyond logo deals to real co-engineering, co-selling, and joint roadmaps.
Playbook
The VC Portfolio BD Playbook: Building Real Partnership Value at Scale
How venture firms should structure portfolio business development to actually move partner-sourced revenue across their companies — not just facilitate intros.
Roles That Use Tools Like This
Role
Chief Revenue Officer (CRO)
C-suite executive owning all revenue-generating functions — sales, partnerships, customer success, and often marketing — at scaling B2B companies.
Role
Director of Channel Partnerships
Senior partnerships leader running the channel program — resellers, distributors, MSPs, and SI partners — including recruiting, enabling, and managing partner-sourced revenue.
Role
Head of Strategic Partnerships
Senior leader who designs and runs the company's strategic partnership program, owning partner relationships, deal structures, and partner-sourced revenue contribution.
Decisions to Compare
Compare
Business Development Rep (BDR) vs. Account Executive (AE): Roles and Career Path
Compare Business Development Rep (BDR) and Account Executive (AE) roles — what each does, comp differences, and how to progress between them.
Compare
Business Development vs. Sales: How They're Different and When to Use Each
Side-by-side comparison of business development and sales — the motions, the metrics, the org structures, and how to know which function you actually need.
Compare
Channel Partner vs. Reseller: Are They the Same? Differences Explained
Compare channel partners and resellers — overlapping terms, real differences, and how to structure a program that works.
Explore Further
Hub
Resources
Ideas, checklists, glossaries, and statistics
Hub
Playbooks
Strategic playbooks for partnerships and BD
Hub
Case Studies
Strategic breakdowns of leading companies and projects
Hub
Roles
Business development and partnership roles defined
Hub
Salaries
Compensation data by role and city
Hub
Compare
Side-by-side comparisons of roles and strategies
About the Author
David Shadrake
David Shadrake works on strategic business development and tech partnerships, with focus areas across AI, fintech, venture capital, growth, sales, SEO, blockchain, and broader tech innovation. Read more of his perspective on partnerships, market dynamics, and emerging technology at davidshadrake.com.