Info: Stock data loaded from Yahoo Finance. Please verify and adjust the preset inputs.

Growth & Assumptions

Free Cash Flow

1-5Y Growth

6-10Y Growth

Terminal Growth

Discount Rate

Market & Balance Sheet Data

Share Price

Shares Number

Cash & Equiv.

Total Debt

Cash Flow Projection

Show Discount Details10 Year Forecast

Year	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036
Free Cash Flow	-75,996.11	-76,024.23	-76,052.36	-76,080.5	-76,108.64	-76,128.36	-76,148.07	-76,167.8	-76,187.52	-76,207.26
Terminal Value	-	-	-	-	-	-	-	-	-	-981,168.43
Cumulated PVRunning Sum	-68,464.96	-130,167.93	-185,776.76	-235,893.34	-281,060.11	-321,761.44	-358,438.8	-391,490.03	-421,273.62	-793,664.92

* Scroll horizontally for more yearsAll figures in USD Millions

Valuation Breakdown

Enterprise Value (EV)-$793,664.92

(+) Cash & Investments$1,242,913.05

(-) Total Debt$715,803

Equity Value-$266,554.87

Shares Outstanding1,747.5

Fair Value Per Share-$152.53

All figures in USD Millions

Calculated Fair Value

$-152.53

Current Price$118.04

Margin of Safety-229.22%

Sell

C DCF Valuation Analysis

Use our professional Discounted Cash Flow (DCF) calculator to estimate the intrinsic value of C (C). This free tool helps value investors analyze C stock by calculating fair value based on projected cash flows, growth rates, and discount rates.

The calculator automatically loads the latest share price and balance sheet data for C from Polygon.io. You can adjust the growth projections and discount rate assumptions to perform sensitivity analysis and determine the fair value range for C.

C DCF Calculator