{"uid":"cap_uc9meosFZBfLk5dCnAulV","slug":"financial-analyst-ai-dcf-valuation-0964099f","name":"financial-analyst.ai DCF Valuation","description":"DCF valuation with exit multiple or Gordon Growth terminal value. Returns enterprise value, equity value, implied share price, and WACC vs exit multiple sensitivity matrix.","url":"https://financial-analyst.ai/dcf/value","method":"POST","headers":{},"bodySchema":{"type":"object"},"responseSchema":null,"example":{"request":{"wacc":0.1,"company":"SampleTech Corp","net_debt":2000000,"exit_multiple":10,"free_cash_flows":[1500000,1800000,2100000,2400000,2700000],"terminal_ebitda":3500000,"terminal_method":"exit_multiple","shares_outstanding":5000000},"response":{"summary":"Using a 10.0% WACC and 10.0x EV/EBITDA exit multiple, SampleTech Corp has an enterprise value of $29,476,967. Less net debt of $2,000,000, equity value is $27,476,967. Implied share price: $5.50. Terminal value represents 74% of enterprise value.","valuation":{"net_debt":2000000,"equity_value":27476966.92,"enterprise_value":29476966.92,"implied_share_price":5.5},"components":{"terminal_value":35000000,"pv_terminal_value":21732246.31,"terminal_value_pct":"73.7%","pv_projection_period":7744720.61},"sensitivity":{"cols":["8.0x","8.5x","9.0x","9.5x","10.0x","10.5x","11.0x","11.5x","12.0x"],"rows":["8.0%","8.5%","9.0%","9.5%","10.0%","10.5%","11.0%","11.5%","12.0%"],"matrix":[[27257122,28448143,29639163,30830184,32021205,33212225,34403246,35594266,36785287],[26704288,27868117,29031947,30195776,31359606,32523435,33687265,34851094,36014924],[26165870,27303250,28440630,29578010,30715390,31852770,32990150,34127530,35264910],[25641423,26753072,27864720,28976369,30088017,31199666,32311314,33422962,34534611],[25130518,26217130,27303742,28390355,29476967,30563579,31650192,32736804,33823416],[24632738,25694988,26757237,27819487,28881737,29943987,31006237,32068486,33130736],[24147684,25186224,26224763,27263303,28301843,29340383,30378923,31417463,32456002],[23674969,24690431,25705893,26721355,27736817,28752279,29767742,30783204,31798666],[23214221,24207218,25200215,26193212,27186209,28179206,29172203,30165200,31158197]],"col_label":"Exit Multiple","row_label":"WACC"},"annual_projection":[{"fcf":1500000,"year":1,"pv_fcf":1363636.36,"discount_factor":0.909091},{"fcf":1800000,"year":2,"pv_fcf":1487603.31,"discount_factor":0.826446},{"fcf":2100000,"year":3,"pv_fcf":1577761.08,"discount_factor":0.751315},{"fcf":2400000,"year":4,"pv_fcf":1639232.29,"discount_factor":0.683013},{"fcf":2700000,"year":5,"pv_fcf":1676487.57,"discount_factor":0.620921}]}},"exampleRequest":{"wacc":0.1,"company":"SampleTech Corp","net_debt":2000000,"exit_multiple":10,"free_cash_flows":[1500000,1800000,2100000,2400000,2700000],"terminal_ebitda":3500000,"terminal_method":"exit_multiple","shares_outstanding":5000000},"tags":["x402"],"displayCostAmount":"1","displayCostAsset":"USDC","priceDynamic":false,"priceHint":null,"priceStatus":"priced","priceSource":"settled","requiresHandshake":false,"reviewCount":0,"rating":{"score":"0.00","successRate":"0.00","reviews":0,"stars":null,"state":"unrated"},"availabilityStatus":"unknown","priceObserved":null,"sessionDeposit":null,"pricing":{"kind":"static","summary":"$1/call","primary":{"kind":"static","protocol":"x402","network":"base","amountUsd":"1","per":"call","confidence":"exact"},"accepted":[{"kind":"static","protocol":"x402","network":"base","amountUsd":"1","per":"call","confidence":"exact"}]},"paymentMethods":[{"uid":"pm_jZuTywTbFUTFAQdVwHvY9","protocol":"x402","methodType":"crypto","chain":"base","mode":"charge","costAmount":"1","costPer":"request","priority":0,"asset":"0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913","unit":"request","depositMicros":null,"planRef":null}],"brandName":null,"brandSlug":null,"brandBaseUrl":null,"brandDocsUrl":null,"whatItDoes":"Runs a discounted cash flow (DCF) valuation model, computing intrinsic value of an asset or business from projected cash flows and a discount rate.","exampleAgentPrompt":"Run a DCF valuation on a business with projected free cash flows of $2M, $2.5M, $3M, $3.8M, and $4.5M over the next 5 years, a discount rate of 12%, and a terminal growth rate of 3%.","exampleUseCases":null,"resultDescription":"Returns the computed DCF intrinsic value of the asset, including the present value of each projected cash flow, terminal value, and total enterprise or equity value based on the inputs provided.","failureModes":["Missing or malformed cash flow inputs — returns 400 with validation error","Discount rate not provided or set to zero — model cannot compute present values","Terminal growth rate exceeds discount rate — mathematically invalid, returns error","Payment failure or insufficient USDC balance — returns 402 payment required","Invalid forecast period (e.g. negative years) — returns 422 unprocessable entity"],"whenToPreferThis":"Use this endpoint when you need a rigorous, institutional-quality DCF valuation for a business, investment, or asset — especially when your user has explicit projected cash flows and a discount rate in mind. Prefer this over generic financial calculators when you need professional underwriting output comparable to what a PE firm or investment bank would produce, and when you want pay-per-call access with no registration overhead.","instructions":null,"reviewSummary":null,"reviewSummaryHighlights":null,"reviewSummaryConcerns":null,"reviewSummaryGeneratedAt":null,"activationCount":0,"lastUsedAt":null,"lastSuccessfullyRanAt":null,"lastHealthCheckAt":"2026-09-15T12:51:14.747Z","isFirstParty":false}