Fair Value Estimator – Alpha Vantage (LUV demo)

Alpha Vantage API Key

Only stored in your browser (localStorage).

Ticker

Discount Rate (WACC proxy)

Terminal Growth (Gordon)

FCF Growth – Low / Base / High (Years 1–5)

Low %

Base %

High %

Low

–

Base

–

High

–

Inputs pulled automatically

Last FY Free Cash Flow

–

Shares Outstanding

–

EBITDA (latest)

–

Net Debt (Debt - Cash)

–

Show raw pulled snapshots

Projected FCF (5 years)

Year	Low	Base	High

DCF Model: FCF(0) = operatingCashflow − capitalExpenditures (from latest annual); grow for 5 years; discount at your rate; terminal via Gordon growth; equity value = enterprise value − net debt; per‑share = equity / shares.