Fair Value Estimator – Scenario (Rev/PM/FCF% + Multiples)

Alpha Vantage API Key

Stored locally in your browser.

Ticker

Discount Rate (WACC proxy)

Terminal Growth

Years (projection)

Scenario inputs (Low / Base / High)

Revenue Growth %

Low

Base

High

Profit Margin % (Net Income / Revenue)

Low

Base

High

FCF Margin % (FCF / Revenue)

Low

Base

High

P/E Multiple

Low

Base

High

P/FCF Multiple

Low

Base

High

Low

–

Base

–

High

–

Auto‑pulled anchors

Revenue (last FY)

–

Net Income (last FY)

–

FCF (last FY)

–

Shares Outstanding

–

Net Debt

–

EPS (last FY)

–

Show raw snapshots

Projections

Year	Revenue (Low)	Revenue (Base)	Revenue (High)	FCF (Low)	FCF (Base)	FCF (High)

DCF: project revenue with your growth rates; derive FCF via your FCF margin; discount; terminal via Gordon; equity = EV − net debt; per‑share = equity ÷ shares. Multiples check uses next‑year EPS (your profit margin) × P/E and next‑year FCF/share × P/FCF.