This web page contains a live and functional spreadsheet. Please enable JavaScript in your web browser for the live calculations to work properly.
Current Price per Share
Free Cash Flow (000s)
Growth Rates
Years 1 through 5
Years 6 through 10
Terminal (Years 11+)
Discount Rate
Shares Outstanding (000s)
Total Debt Outstanding (000s)
Desired Margin of Safety
PV of Cash Flows (000s)
Intrinsic Value
With Margin of Safety
Actual Margin of Safety