dcf-scenario
ActiveTool of The Stall
declared in 4.82.0
Three-scenario DCF model (bear / base / bull) for any US public company plus a sensitivity grid. Runs five-year FCF projections and Gordon Growth terminal value for each growth assumption in parallel, returns margin of safety and upside % per scenario, a probability-weighted composite intrinsic value, and a 5×5 sensitivity table across growth rates and WACC offsets. No API key required.
Parameters schema
{
"type": "object",
"$schema": "http://json-schema.org/draft-07/schema#",
"properties": {
"erp": {
"type": "number",
"description": "Equity risk premium in % (default 5.5 — Damodaran mature market ERP)."
},
"ticker": {
"type": "string",
"description": "US stock ticker (e.g. AAPL, NVDA, MSFT). Case-insensitive."
},
"base_growth_pct": {
"type": "number",
"description": "Base-case annual FCF growth rate in % (e.g. 15.0 = 15%). Default: analyst consensus 5Y EPS CAGR."
},
"base_weight_pct": {
"type": "number",
"description": "Probability weight for base scenario in % (default 50)."
},
"bear_growth_pct": {
"type": "number",
"description": "Bear-case annual FCF growth rate in % (e.g. 5.0 = 5%). Default: 50% of analyst consensus 5Y EPS CAGR."
},
"bear_weight_pct": {
"type": "number",
"description": "Probability weight for bear scenario in % (default 25). Weights must sum to 100."
},
"bull_growth_pct": {
"type": "number",
"description": "Bull-case annual FCF growth rate in % (e.g. 25.0 = 25%). Default: 150% of analyst consensus 5Y EPS CAGR."
},
"bull_weight_pct": {
"type": "number",
"description": "Probability weight for bull scenario in % (default 25)."
},
"terminal_growth_pct": {
"type": "number",
"description": "Perpetuity growth rate after year 5 in % (default 3.0). Use 2.0–3.5 for mature companies."
}
},
"additionalProperties": false
}Parent server
The Stall
1/7 registries