Valuation // discounted cash flow

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

Base-year free cash flow ($, FCFF)Unlevered FCFF — levered FCF can double-count debt here.FCF growth rate (%/yr)Forecast years (1–10)Discount rate / WACC (%)Terminal growth rate (%)Cash & investments ($)Total debt ($)Diluted shares outstandingCurrent price ($/share, optional)Leave blank to skip the valuation gap.

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

Terminal value

$216.20B

PV of terminal value

$134.24B

Enterprise value

$181.58B

Equity value

$181.58B

$181.58intrinsic value / shareAdd a current price to see the valuation gap.

Ground the assumptions: MSTR workspace (filings, fundamentals) · red flags check · the plain DCF calculator · DCF, defined

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.