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	-7,730.5	-7,742.02	-7,753.56	-7,765.11	-7,776.68	-7,784.79	-7,792.91	-7,801.04	-7,809.17	-7,817.32
Terminal Value	-	-	-	-	-	-	-	-	-	-100,647.97
Cumulated PVRunning Sum	-6,964.42	-13,248.01	-18,917.35	-24,032.46	-28,647.54	-32,809.61	-36,563.13	-39,948.21	-43,001	-81,200.8

* Scroll horizontally for more yearsAll figures in USD Millions

Valuation Breakdown

Enterprise Value (EV)-$81,200.8

(+) Cash & Investments$971

(-) Total Debt$48,958

Equity Value-$129,187.8

Shares Outstanding853.91

Fair Value Per Share-$151.29

All figures in USD Millions

Calculated Fair Value

$-151.29

Current Price$61.13

Margin of Safety-347.49%

Sell

D DCF Valuation Analysis

Use our professional Discounted Cash Flow (DCF) calculator to estimate the intrinsic value of D (D). This free tool helps value investors analyze D 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 D from Polygon.io. You can adjust the growth projections and discount rate assumptions to perform sensitivity analysis and determine the fair value range for D.

D DCF Calculator