DCF Model — 5 yearsTax rate: 25% · CAPEX: 5%
RevenueM€
Revenue Growth%
EBITDA Margin%
WACC%
Terminal Growth%
Net DebtM€
Output
| Enterprise Value | 188 M€ |
| Equity Value | 138 M€ |
| % Terminal Value | 74.1% |
| Year 5 FCF | 14.7 M€ |
FCF Projection
| Y1 | Y2 | Y3 | Y4 | Y5 | |
|---|---|---|---|---|---|
| FCF | 10.8 | 11.7 | 12.6 | 13.6 | 14.7 |
| PV(FCF) | 9.9 | 9.8 | 9.7 | 9.6 | 9.5 |
Y1
Y2
Y3
Y4
Y5
Go further
Our DCF Excel template includes multiple scenarios, sensitivity analysis, and a comprehensive dashboard.
View DCF template →