Skip to main content
OFFERGOBLIN

DCF Calculator

Discount projected free cash flow and a terminal value to an enterprise value.

Results

Enterprise value $1,377.3M

Enterprise value

$1,377.3M

Terminal value is 69.9% of enterprise value

Cash flow

1 to 15

Discounting

With your numbers

TV

$121.6M × 1.02 ÷ (10.0% − 2.0%) = $1,549.8M

PV of TV

$1,549.8M ÷ 1.10^5 = $962.3M

EV

$415.1M + $962.3M = $1,377.3M

PV of explicit FCF

$415.1M

Terminal value (undiscounted)

$1,549.8M

PV of terminal value

$962.3M

Enterprise value

$1,377.3M

Free cash flow, discounted

Factor is 1 ÷ (1 + WACC)^year. PV is that year's FCF times the factor.

YearFCF ($M)FactorPV ($M)
11000.90990.9
21050.82686.8
3110.30.75182.8
4115.80.68379.1
5121.60.62175.5

The formula

Or browse the DCF question bank.

Frequently Asked Questions