DCF Playground
What is a company worth to you?
Ready-made discounted cash flow models built from SEC filings. Open one, move the assumptions, and see how the value changes. The starting numbers are a starting point, not a view.
Bear to bull valueBase valueShare price
Alphabet Inc.
GOOGL · Internet & Advertising
- Base value
- $149
- Price
- $279
- Gap
- -46%
Bear $68Base $149Bull $267
Bear $68, base $149, bull $267, price $279
Model Nov 3, 2026 · price as of Nov 2, 2026
Amazon.com, Inc.
AMZN · E-commerce & Cloud
- Base value
- $83
- Price
- $253
- Gap
- -67%
Bear $37Base $83Bull $175
Bear $37, base $83, bull $175, price $253
Model Sep 10, 2026 · price as of Oct 28, 2026
Apple Inc.
AAPL · Consumer Tech
- Base value
- $147
- Price
- $338
- Gap
- -56%
Bear $92Base $147Bull $178
Bear $92, base $147, bull $178, price $338
Model Nov 3, 2026 · price as of Nov 2, 2026
Broadcom Inc.
AVGO · Semiconductors & Software
- Base value
- $354
- Price
- $342
- Gap
- +3%
Bear $145Base $354Bull $636
Bear $145, base $354, bull $636, price $342
Model Aug 20, 2026 · price as of Oct 28, 2026
Costco Wholesale Corporation
COST · Retail
- Base value
- $356
- Price
- $992
- Gap
- -64%
Bear $230Base $356Bull $428
Bear $230, base $356, bull $428, price $992
Model Oct 6, 2026 · price as of Oct 28, 2026
Intel Corporation
INTC · Semiconductors
- Base value
- $10
- Price
- $94
- Gap
- -89%
Bear $0.41Base $10Bull $29
Bear $0.41, base $10, bull $29, price $94
Model Oct 12, 2026 · price as of Oct 28, 2026
Mastercard Incorporated
MA · Payments
- Base value
- $360
- Price
- $658
- Gap
- -45%
Bear $207Base $360Bull $490
Bear $207, base $360, bull $490, price $658
Model Nov 3, 2026 · price as of Nov 2, 2026
Meta Platforms, Inc.
META · Internet & Advertising
- Base value
- $465
- Price
- $607
- Gap
- -23%
Bear $211Base $465Bull $1,043
Bear $211, base $465, bull $1,043, price $607
Model Nov 3, 2026 · price as of Nov 2, 2026
Microsoft Corporation
MSFT · Software & Cloud
- Base value
- $305
- Price
- $507
- Gap
- -40%
Bear $176Base $305Bull $470
Bear $176, base $305, bull $470, price $507
Model Nov 3, 2026 · price as of Nov 2, 2026
NVIDIA Corporation
NVDA · Semiconductors
- Base value
- $163
- Price
- $218
- Gap
- -25%
Bear $70Base $163Bull $297
Bear $70, base $163, bull $297, price $218
Model Sep 3, 2026 · price as of Oct 28, 2026
Visa Inc.
V · Payments
- Base value
- $253
- Price
- $426
- Gap
- -41%
Bear $134Base $253Bull $349
Bear $134, base $253, bull $349, price $426
Model Nov 3, 2026 · price as of Nov 2, 2026
Walmart Inc.
WMT · Retail
- Base value
- $59
- Price
- $119
- Gap
- -51%
Bear $21Base $59Bull $83
Bear $21, base $59, bull $83, price $119
Model Oct 5, 2026 · price as of Oct 28, 2026
"Base value" is a 10-year discounted cash flow value. "Gap" compares it with the share price on the date shown. It is arithmetic, not a recommendation. Educational models only, not financial advice. Numbers may contain errors.