TheScreener
Fundamental and technical screening for 1,000 listed companies.
Use ⌘K to search stocks, screens, and features instantly.
Fundamental and technical screening for 1,000 listed companies.
Use ⌘K to search stocks, screens, and features instantly.
A plain compound-interest projection at a rate you choose — not a forecast, and not what any real investment is expected to return.
| Year | Amount invested | Projected value |
|---|---|---|
| 0 | ₹0.00 | ₹0.00 |
| 1 | ₹1.20 L | ₹1.28 L |
| 2 | ₹2.40 L | ₹2.72 L |
| 3 | ₹3.60 L | ₹4.35 L |
| 4 | ₹4.80 L | ₹6.18 L |
| 5 | ₹6.00 L | ₹8.25 L |
| 6 | ₹7.20 L | ₹10.58 L |
| 7 | ₹8.40 L | ₹13.20 L |
| 8 | ₹9.60 L | ₹16.15 L |
| 9 | ₹10.80 L | ₹19.48 L |
| 10 | ₹12.00 L | ₹23.23 L |
This is an arithmetic projection at a rate you chose, computed with plain compound interest — not a forecast, not a promise of return, and not investment advice. Real returns vary and can be negative. Consult a SEBI-registered investment adviser before making investment decisions.
2-Stage Discounted Cash Flow, Reverse DCF Implied Growth, and Benjamin Graham & Peter Lynch valuation benchmarks.
Tune Discount Rate (WACC), 5-Year Growth, and Terminal Value to model bear, base, and bull cases.
| Projection Period | Growth Rate | Projected FCF | Discount Factor | Present Value |
|---|---|---|---|---|
| Year 1 | 12% | ₹1,680 | 0.8969 | ₹1,507 |
| Year 2 | 12% | ₹1,882 | 0.8044 | ₹1,513 |
| Year 3 | 12% | ₹2,107 | 0.7214 | ₹1,520 |
| Year 4 | 12% | ₹2,360 | 0.6470 | ₹1,527 |
| Year 5 | 12% | ₹2,644 | 0.5803 | ₹1,534 |
| WACC \ g(Terminal) | 3.0% | 4.0% | 4.5% | 5.0% | 6.0% |
|---|---|---|---|---|---|
| 10.0% | ₹1283 +3% | ₹1455 +16% | ₹1564 +25% | ₹1696 +36% | ₹2057 +65% |
| 11.0% | ₹1116 -11% | ₹1241 -1% | ₹1317 +5% | ₹1406 +12% | ₹1639 +31% |
| 11.5% | ₹1048 -16% | ₹1155 -8% | ₹1220 -2% | ₹1295 +4% | ₹1487 +19% |
| 12.0% | ₹987 -21% | ₹1080 -14% | ₹1136 -9% | ₹1200 -4% | ₹1360 +9% |
| 13.0% | ₹883 -29% | ₹955 -24% | ₹998 -20% | ₹1045 -16% | ₹1161 -7% |
Discounted cash flow (DCF) and valuation models are quantitative projections based on user-supplied assumptions — not a forecast, not a guarantee of future performance, and not SEBI-registered investment advice. Actual financial performance and stock price movements may differ materially.