Stock
Starting FCF ($M)
109,000
Shares outstanding (M)
14,500
Growth Y1-Y5 (%)
6.0%
Terminal growth (%)
3.0%
Discount rate / WACC (%)
9.0%
Intrinsic value per share
—
—
Current price
—
—
Reverse-DCF implied growth
—
—

Each pair of bars compares DCF intrinsic value per share (gold) against the current market price (navy) for the five preset stocks at their own baseline FCF and shares; intrinsic uses the slider growth, terminal-growth, and WACC settings applied uniformly to every stock.