How Our Models Work

Complete guide to IntrinsiclyIQ's DCF and Comparable Company Analysis methodologies

How Our DCF Model Works

Our Discounted Cash Flow (DCF) model uses institutional-grade methodology to calculate intrinsic value. Here's exactly how it works:

1 Manual Financial Inputs

Enter Your Company's Financial Data

The model is designed for manual assumptions, so you can enter the financial figures you want to use directly:

  • Revenue, margins, shares outstanding, debt, and cash
  • Growth, CapEx, working capital, tax, and D&A assumptions
  • Current share price and discount rate
  • Full control over the inputs behind your valuation

2 WACC Calculation (Discount Rate)

You can enter your own WACC directly, or use the displayed estimate as a starting point and adjust it to fit your analysis:

Cost of Equity Formula:
Cost of Equity = Risk-Free Rate + Beta × Equity Risk Premium
Where:
  • Risk-Free Rate: Your selected risk-free rate assumption
  • Beta: Your selected beta assumption
  • Equity Risk Premium: Your selected equity risk premium
Cost of Debt:

Calculated from actual financial statements:

Cost of Debt = Interest Expense / Total Debt
WACC Formula:
WACC = (E/V × Cost of Equity) + (D/V × Cost of Debt × (1 - Tax Rate))

3 Free Cash Flow Projections

Unlevered Free Cash Flow (UFCF) Formula:
UFCF = NOPAT + Depreciation - CapEx - Change in Working Capital
Components Breakdown:
  • NOPAT: Net Operating Profit After Tax = Operating Income × (1 - Tax Rate)
  • Depreciation: Non-cash expense added back
  • CapEx: Capital expenditures (growth investments)
  • Working Capital Change: Change in net working capital requirements
Smart Defaults

Use the suggested starting values as a guide, then replace them with your own CapEx, working capital, and tax assumptions based on the company and your investment thesis.

Projection Logic:
  1. Project revenue growth for each year
  2. Apply operating margin to get operating income
  3. Calculate NOPAT using company's effective tax rate
  4. Add back depreciation and subtract CapEx and working capital changes
  5. Repeat for each projection year (typically 5-10 years)

4 Terminal Value Calculation

Perpetuity Growth Model:
Terminal Value = (Final Year FCF × (1 + Terminal Growth Rate)) / (WACC - Terminal Growth Rate)

This assumes the company will grow at a sustainable rate forever after the projection period.

Terminal Growth Assumptions
  • Typically set between 2-4%
  • Should not exceed long-term GDP growth
  • Represents mature company growth rate

5 Present Value & Intrinsic Value Calculation

Discount to Present Value:
PV = FCF / (1 + WACC)^year
Enterprise Value:
EV = Sum of PV of FCFs + PV of Terminal Value
Equity Value:
Equity Value = EV - Net Debt + Cash
Final Intrinsic Value Per Share:
Intrinsic Value = Equity Value / Shares Outstanding
Investment Decision:
  • Upside: Current price < Intrinsic value → Potentially undervalued
  • Downside: Current price > Intrinsic value → Potentially overvalued
Try Our DCF Model Now

How Our Comps Model Works

Our Comparable Company Analysis (Comps) model identifies peer companies and applies market multiples to determine relative valuation. Here's our methodology:

1 Peer Company Identification

Intelligent Peer Selection Criteria:
  1. Same Sector: Companies must operate in the same business sector
  2. Similar Industry: Bonus scoring for companies in the same sub-industry
  3. Market Cap Range: Between 20% and 500% of target company's market cap
  4. Similarity Scoring: Algorithm ranks peers by market cap similarity
Manual Override

Choose the peer companies yourself so your comparison reflects the businesses you consider most relevant.

Market Cap Similarity Formula:
Similarity Score = 1.0 - min(|Peer Market Cap - Target Market Cap| / Target Market Cap, 1.0)

2 Valuation Multiple Calculations

We Calculate 5 Key Valuation Multiples:
Price/Earnings (P/E)
P/E = Market Cap / Net Income Shows what investors pay per dollar of earnings
EV/EBITDA
EV/EBITDA = Enterprise Value / EBITDA Capital structure neutral multiple
Price/Sales (P/S)
P/S = Market Cap / Revenue Revenue-based valuation
Price/Book (P/B)
P/B = Market Cap / Book Value Asset-based valuation
EV/Revenue
EV/Revenue = Enterprise Value / Revenue Enterprise revenue multiple

3 Peer Group Statistical Analysis

For each multiple, we calculate:
  • Median: Middle value (most reliable for valuation)
  • Mean (Average): Mathematical average of all peers
  • Minimum: Lowest multiple in peer group
  • Maximum: Highest multiple in peer group

This gives you a complete picture of how the market values similar companies.

Statistical Reliability

We use the median for valuations because it's less affected by outliers than the mean, providing more reliable estimates.

4 Target Company Valuation

Applying Peer Multiples to Target Company:
Valuation Formulas:
  • P/E Valuation = Target Net Income × Peer Median P/E
  • EV/EBITDA Valuation = Target EBITDA × Peer Median EV/EBITDA
  • P/S Valuation = Target Revenue × Peer Median P/S
  • P/B Valuation = Target Book Value × Peer Median P/B
  • EV/Revenue Valuation = Target Revenue × Peer Median EV/Revenue
Multiple Validation

We only calculate valuations for multiples where the target company has positive fundamentals (e.g., positive earnings for P/E).

This ensures meaningful comparisons and avoids misleading negative or infinite multiples.

Valuation Range Analysis:

Each multiple provides a different valuation perspective:

  • P/E: Earnings-based value (profitability focus)
  • EV/EBITDA: Operating performance (cash generation focus)
  • P/S: Revenue multiple (growth/scale focus)
  • P/B: Asset-based value (book value focus)
  • EV/Revenue: Enterprise revenue value (total business focus)
Final Assessment: Compare the range of valuations to current market price to identify potential over/undervaluation relative to peer companies.
Try Our Comps Model Now

Ready to Start Your Analysis?

Try both models with real financial data - no signup required!

Start DCF Analysis Start Comps Analysis