Free tool · no login
Estimate what a stock is worth from the cash the business generates. Pick an NSE stock to pre-fill its real financials, or enter your own numbers - then stress-test the estimate with the sensitivity grid. For the full multi-model picture, every stock page carries Intrynsic's fair-value estimate with all assumptions shown.
Intrinsic value is an estimate of what a business is worth based on the cash it can generate over its lifetime, discounted back to today. It is independent of the current market price - comparing the two tells you what growth the market is pricing in.
It grows your base free cash flow at a constant rate for 10 years, adds a terminal value for the years beyond, discounts everything back at your chosen discount rate, subtracts net debt and divides by shares outstanding to get a per-share estimate.
From Intrynsic's database of 10-year financials for 5,000+ NSE and BSE companies, and - where available - the assumptions of Intrynsic's own cached multi-model valuation for that stock.
Because a DCF compounds assumptions over a decade. That sensitivity is real: any single-number valuation hides it, which is why Intrynsic always publishes a fair-value range and shows a sensitivity grid here.
No. The calculator is an educational tool; its output is an estimate based entirely on the inputs you choose. Intrynsic is not a SEBI-registered investment adviser.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy