fair-value calculator // DCF · reverse DCF · GrahamFREE

What’s a stock actually worth?

Three classic estimates — a two-stage DCF, a reverse DCF, and the Graham number — computed from a company’s own SEC filings, with every assumption editableand every input shown. The opposite of a proprietary “fair value” you can’t check.

googl · Alphabet Inc.Full workspace →

FAIR-VALUE RANGE

—

CURRENT PRICE

$354.46

TWO-STAGE DCF

—

8% growth for 10y, 2.5% terminal, 9% discount

GRAHAM NUMBER

—

√(22.5 × EPS × book value/share)

REVERSE DCF

—

FCF growth the current price implies for 10y.

YOUR ASSUMPTIONS — TWEAK ANYTHING

Stage-1 FCF growth8.0%

Stage-1 years10

Terminal growth2.5%

Discount rate9.0%

THE INPUTS — FROM GOOGL’S FILINGS, FY ENDING 2025-12-31

Free cash flow $73.27BShares —Diluted EPS $10.81Book value/share —

Estimates, not targets. The DCF treats free cash flow as cash flow to equity and divides by shares (the common retail shortcut — it skips net debt and a full WACC), so it’s a sanity-check, not a valuation opinion. All inputs are from GOOGL’s SEC filings; change any assumption above and the numbers update live. Educational only — not investment advice.

A DCF is only as good as its assumptions — that’s exactly why every one here is yours to change. We treat free cash flow as cash flow to equity and divide by shares (the common retail shortcut; it skips net debt and a full WACC), so treat the output as a sanity-check range, not a valuation opinion. Inputs from SEC filings. Educational only — not investment advice.