Value Investing Calculator
DCF-Based Fair Value Estimator
Calculate intrinsic value, ideal buy price, and expected returns based on your return target, growth assumptions, and future valuation multiples. Make rational investment decisions.
Set Your Investment Benchmark
Define your return target — this determines how "demanding" you will be on price
%
Picture the Company's Present & Future
The heart of this tool. The quality of your inputs determines the value of the output.
B Yuan
Years
%
×
B Yuan
Your Fair Price Range
Based on your projections, here is a rational decision-making framework
Current Market Cap: 1,876 B YuanOvervalued
9741,3921,698
Expected Annual Return: 8.3%
Ideal Buy Price
974B Yuan
Includes a 30% margin of safety to protect against projection errors
Fair Value
1,392B Yuan
Buying at this price would deliver exactly your target annual return, if projections hold
Too Expensive Above
> 1,698B Yuan
Above this price, achieving your target return becomes unlikely
Future Market Cap
2,799B Yuan
5 Years later
Valuation Comparison
Important Note
This is a thinking tool, not an answer generator. The reliability of the output depends entirely on the quality of your inputs. Its greatest value is forcing you to think deeply about a company's growth potential and intrinsic value, providing a rational decision-making framework — not a precise price prediction.