DCF Calculator
Discount projected free cash flow and a terminal value to an enterprise value.
Results
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
$1,377.3M
Free cash flow, discounted
Factor is 1 ÷ (1 + WACC)^year. PV is that year's FCF times the factor.
| Year | FCF ($M) | Factor | PV ($M) |
|---|---|---|---|
| 1 | 100 | 0.909 | 90.9 |
| 2 | 105 | 0.826 | 86.8 |
| 3 | 110.3 | 0.751 | 82.8 |
| 4 | 115.8 | 0.683 | 79.1 |
| 5 | 121.6 | 0.621 | 75.5 |