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.

nvda · NVIDIA CORPFull workspace →
FAIR-VALUE RANGE
$26.82 – $95.83
CURRENT PRICE
$221.30
MARGIN OF SAFETY (vs mid)
-72%
TWO-STAGE DCF
$95.83
-57% vs price
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.
$26.82
-88% vs price
√(22.5 × EPS × book value/share)
REVERSE DCF
19.1%
FCF growth the current price implies for 10y. That’s a demanding bar.
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 NVDA’S FILINGS, FY ENDING 2026-01-25
Free cash flow $96.68BShares 24.10BDiluted EPS $4.90Book value/share $6.53

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 NVDA’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.