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.