MSTR DCF calculator
No snapshot data for MSTR right now — the calculator works with your own inputs, and nothing is estimated for you.
Discounted Cash Flow
Live tool| Year | Projected FCFF | Present value |
|---|---|---|
| 1 | $10.80B | $9.82B |
| 2 | $11.66B | $9.64B |
| 3 | $12.60B | $9.46B |
| 4 | $13.60B | $9.29B |
| 5 | $14.69B | $9.12B |
| Sum of PV, forecast cash flows | $47.34B | |
Growth down the side, discount rate across the top. Forecast years, terminal growth, cash, debt and shares stay as entered, and every cell runs the same calculation as the result above.
| Growth ↓ Discount → | 8% | 9% | 10% | 11% | 12% |
|---|---|---|---|---|---|
| 4% | 215.29 | 179.27 | 153.55 | 134.26 | 119.26 |
| 6% | 234.91 | 195.33 | 167.07 | 145.89 | 129.42 |
| 8% | 256.00 | 212.58 | 181.58 | 158.36 | 140.31 |
| 10% | 278.64 | 231.08 | 197.14 | 171.72 | 151.97 |
| 12% | 302.92 | 250.91 | 213.81 | 186.02 | 164.44 |
Outlined: your current pair. Enter a current price to shade the cells at or above it and draw the line where the estimate equals it.
Ground the assumptions: MSTR workspace (filings, fundamentals) · red flags check · the plain DCF calculator · DCF, defined
MSTR’s fiscal-year cash flow, income and balance sheet from its XBRL filings, dated: XLSX · CSV
MSTR DCF FAQ
What does the MSTR DCF calculator prefill?
When our filings snapshot has data for MSTR, the latest price and share count prefill automatically; assumptions always stay yours.
Why is free cash flow not prefilled?
Free cash flow needs judgment: trailing vs normalized, before or after stock-based compensation. We prefill only mechanical facts (price, share count) and leave the judgment inputs to you, stated plainly.
Is this MSTR's fair value?
It is the arithmetic consequence of YOUR inputs. Change the growth or discount rate a point and the answer moves a lot — that sensitivity is the real lesson of a DCF, and none of this is a recommendation.