Intrinsiqq
Built from SEC filings

Intrinsic Value Calculator

Enter a ticker and get a DCF fair value built from SEC filings, with every assumption editable and the market's own implied growth alongside it.

Free to run. No card. Pro from $11.99/mo.

TryAAPLMSFTKONVDAGOOGL
intrinsiqq.com/stock/NVDA/dcf
Intrinsiqq's DCF model for NVIDIA, showing conservative, base and optimistic fair values of $109.22, $241.46 and $350.03 against a $206.84 share price, and a 17% growth rate implied by the market.

What you get back

Fair value per share

A base-case intrinsic value, plus the discount or premium against today's price.

Bear, base and bull

Three scenarios side by side, so the answer is a range rather than a single number pretending to be certain.

Market-implied growth

A reverse DCF: the growth rate today's price already assumes. Often the most revealing number on the page.

Every assumption, editable

Growth, WACC, terminal rate and margin of safety are inputs you control, not a black box.

The inputs, traceable

Free cash flow, net debt and share count, each tied back to the filing it came from.

01

Pick a company

Any of 10,000+ listed companies. US fundamentals come from SEC EDGAR filings.

02

We build the base case

Free cash flow history sets the starting growth rate, with sensible defaults for discount and terminal rates.

03

Disagree with it

Change any assumption and the valuation updates live. The model is a starting point for your judgement, not a verdict.

A number you can argue with

Most valuation tools hand you a figure and hide the arithmetic. Every input here is visible and every assumption is yours to change, because a DCF you cannot interrogate is just someone else's opinion with decimal places. Where a model does not apply, we say so rather than printing a confident number.

Read the methodology

Questions

What is intrinsic value?
An estimate of what a business is worth based on the cash it can produce, rather than what the market is currently charging for it. A discounted cash flow model projects future free cash flow and discounts it back to today.
Where does the data come from?
US company fundamentals come from SEC EDGAR filings. Every input the model uses is shown alongside the result, so you can check it against the source rather than trusting a number.
Which companies does DCF not suit?
Banks, insurers and REITs, where cash flow means something different and price-to-book or return-on-equity are the more honest measures. We say so on those pages instead of producing a number that looks precise and is not.
Is it free?
Running a valuation is free and needs no card. A Pro plan at $11.99/mo adds saved scenarios, unlimited screening and portfolio tracking.

Value a company now

Free to run, no account needed to see the base case.