{"uid":"cap_v6Pv3Tq16kXEP89NZa4TK","slug":"saylor-innovations-dcf-valuation-811406f9","name":"Saylor Innovations DCF Valuation","description":"Discounted cash flow valuation - projected cash flows, terminal value, enterprise and equity value, value per share and a discount and growth sensitivity table","url":"https://saylorinnovations.com/api/finance/dcf?utm_source=zero.xyz","method":"GET","headers":{},"bodySchema":{"type":"object","$schema":"https://json-schema.org/draft/2020-12/schema","required":["input"],"properties":{"input":{"type":"object","required":["type","method"],"properties":{"type":{"type":"string","const":"http"},"method":{"enum":["GET"],"type":"string"},"queryParams":{"type":"object","required":["fcf","growth_percent","discount_percent"],"properties":{"fcf":{"type":"string","description":"Current free cash flow (positive)"},"years":{"type":"string","description":"optional forecast years 1-30, default 5"},"shares":{"type":"string","description":"optional share count for value per share"},"net_debt":{"type":"string","description":"optional net debt to subtract"},"growth_percent":{"type":"string","description":"Yearly growth during the forecast"},"discount_percent":{"type":"string","description":"Discount rate (WACC)"},"terminal_growth_percent":{"type":"string","description":"optional, default 2"}}}},"additionalProperties":false},"output":{"type":"object","required":["type"],"properties":{"type":{"type":"string","const":"json"},"example":{"type":"object","required":["enterprise_value","equity_value"],"properties":{"note":{"type":"string","description":"Caveat or context for reading the result"},"inputs":{"type":"object","properties":{"fcf":{"type":["number","null"],"description":"Starting free cash flow"},"years":{"type":["number","null"],"description":"Years covered"},"shares":{"type":["number","null"],"description":"Share count, or null"},"net_debt":{"type":["number","null"],"description":"Net debt"},"growth_percent":{"type":["number","null"],"description":"Growth, as a percentage"},"discount_percent":{"type":["number","null"],"description":"Discount, as a percentage"},"terminal_growth_percent":{"type":["number","null"],"description":"Terminal growth, as a percentage"}},"description":"Inputs after validation: free cash flow, growth, years, discount rate, terminal growth, net debt, shares"},"source":{"type":"string","description":"Data source the values come from"},"warnings":{"type":"array","description":"Cautions about how sensitive the result is"},"equity_value":{"type":"number","description":"Equity value"},"terminal_value":{"type":"number","description":"Terminal value"},"value_per_share":{"type":["number","null"],"description":"Value per share"},"enterprise_value":{"type":"number","description":"Enterprise value"},"projected_cash_flows":{"type":"array","items":{"type":"object","properties":{"year":{"description":"Calendar year"},"discounted":{"type":["number","null"],"description":"Present value of that year's cash flow"},"free_cash_flow":{"description":"Free cash flow"}}},"description":"Projected cash flows"},"present_value_of_cash_flows":{"type":"number","description":"Present value of cash flows"},"terminal_value_share_percent":{"type":"number","description":"Terminal value share, as a percentage"},"present_value_of_terminal_value":{"type":"number","description":"Present value of terminal value"},"sensitivity_equity_value_per_share_or_total":{"type":["array","null"],"items":{"type":"object","properties":{"terminal_2":{},"terminal_3":{},"terminal_2.5":{},"discount_percent":{}}},"description":"Sensitivity equity value per share or total"}}}}}}},"responseSchema":null,"example":null,"exampleRequest":null,"tags":["x402"],"displayCostAmount":"0.01","displayCostAsset":"USDC","priceDynamic":false,"priceHint":null,"priceStatus":"priced","priceSource":"probe","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":"$0.01/call","primary":{"kind":"static","protocol":"x402","network":"base","amountUsd":"0.01","per":"call","confidence":"exact"},"accepted":[{"kind":"static","protocol":"x402","network":"base","amountUsd":"0.01","per":"call","confidence":"exact"}]},"paymentMethods":[{"uid":"pm_iz39SYop3HLfp7hC-0Yxw","protocol":"x402","methodType":"crypto","chain":"base","mode":"charge","costAmount":"0.01","costPer":"request","priority":0,"asset":"0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913","unit":"request","depositMicros":null,"planRef":null}],"brandName":null,"brandSlug":null,"brandBaseUrl":null,"brandDocsUrl":null,"whatItDoes":"Performs discounted cash flow (DCF) valuation given free cash flow, growth rate, and discount rate, returning enterprise value, equity value, value per share, and a sensitivity table","exampleAgentPrompt":"Run a DCF valuation for a company with $500 million in free cash flow, growing at 8% per year for 10 years, using a 10% discount rate, 2% terminal growth, $200 million net debt, and 250 million shares outstanding — give me the enterprise value, equity value, and value per share.","exampleUseCases":[{"title":"Stock intrinsic value estimate","prompt":"I want to know if Tesla is overvalued — run a DCF with $5 billion in free cash flow, 15% annual growth for 7 years, a 10% WACC, 2% terminal growth, $4 billion net debt, and 3.2 billion shares. What's the implied value per share?"},{"title":"Startup acquisition price check","prompt":"We're thinking of acquiring a startup with $20 million in free cash flow. Model it out over 5 years at 20% growth, 12% discount rate, and 3% terminal growth — what enterprise value does the DCF spit out?"},{"title":"Sensitivity table for investor memo","prompt":"For a company with $100 million FCF, give me a DCF sensitivity table varying growth from 3% to 10% and discount rate from 7% to 15%, using a 5-year forecast and 2% terminal growth — I need this for a deck."}],"resultDescription":"Returns a JSON object with the echoed input parameters, a note/caveat, projected free cash flows for each forecast year, terminal value, enterprise value, equity value (enterprise value minus net debt), value per share (if shares provided), and a two-dimensional sensitivity table showing enterprise or equity values across different combinations of discount rate and growth rate.","failureModes":["Missing required parameters (fcf, growth_percent, or discount_percent) returns a 400-level error","Negative or zero FCF may return an error or unexpected result","Forecast years outside the 1-30 range may be clamped or rejected","Extremely high growth rates relative to discount rate may produce unrealistic terminal values","Non-numeric string inputs for numeric fields will cause validation failure"],"whenToPreferThis":"Choose this endpoint when you need a fast, on-demand DCF valuation without spinning up a spreadsheet model — especially useful when you need enterprise value, equity value, and a sensitivity table in a single API call. Ideal for agent workflows that need to programmatically value companies, screen stocks, or generate investor-ready valuation snapshots at $0.01 per call.","instructions":null,"reviewSummary":null,"reviewSummaryHighlights":null,"reviewSummaryConcerns":null,"reviewSummaryGeneratedAt":null,"activationCount":0,"lastUsedAt":null,"lastSuccessfullyRanAt":null,"lastHealthCheckAt":"2026-10-30T06:54:12.809Z","isFirstParty":false,"canonicalSlug":"saylor-innovations-dcf-valuation-811406f9"}