Ticker Intrinsic Value

MSFT
Analyze US listed
######
Company info
Name
Industry
Market Cap (mil)
Exchange
Inputs
#N/A:pleaseWait #N/A:pleaseWait
#N/A:pleaseWait #N/A:pleaseWait
#N/A:pleaseWait #N/A:pleaseWait
Free cash flow (mil $) #VALUE!
Shares outstanding (mil) #N/A:pleaseWait
Return on Equity #N/A:pleaseWait
Growth rate #N/A:pleaseWait
Margin of Safety 25.00%
Conservative growth rate #VALUE!
Growth decline rate 5.00%
Discount rate 9.00%
Valuation last FCF 12
Calculations
Year FCF * Growth rate NPV FCF
1 #VALUE! #VALUE!
2 #VALUE! #VALUE!
3 #VALUE! #VALUE!
4 #VALUE! #VALUE!
5 #VALUE! #VALUE!
6 #VALUE! #VALUE!
7 #VALUE! #VALUE!
8 #VALUE! #VALUE!
9 #VALUE! #VALUE!
10 #VALUE! #VALUE!
Total NPV FCF #VALUE!
Year 10 FCF value #VALUE!
Cash on Hand #N/A:pleaseWait
Total Debt #N/A:pleaseWait
Company value: #VALUE!
Creation date:
#N/A:pleaseWait
Not enough publicly available data for
this ticker.
NYSE
Click File > Make a copy.. to start using this spreadsheet
#N/A:pleaseWait
#N/A:pleaseWait
#N/A:pleaseWait
More spreadsheets on
valuespreadsheet.com