stocktools
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 editable and every input shown. The opposite of a proprietary “fair value” you can’t check.

googl · Alphabet Inc.Full workspace →
FAIR-VALUE RANGE
—
CURRENT PRICE
$347.64
TWO-STAGE DCF
—
8% growth for 10y, 2.5% terminal, 9% discount
GRAHAM NUMBERBenjamin Graham's ceiling for a cautious buyer: the highest share price his 1949 rule allows, at 15 times earnings and 1.5 times book value combined. A yardstick, not a forecast.
—
√(22.5 × EPS × book value/share)
REVERSE DCF
—
FCF growth the current price implies for 10y.
YOUR ASSUMPTIONS — TWEAK ANYTHING
Plain English for every number above. One AI generation, or free if someone already asked about these numbers.
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.

your saved valuations // stale when a newer filing changes an input

Loading your saved valuations…

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.