Corporate Finance

DCF Valuation

Estimate a company's intrinsic value through its discounted cash flows.

Revenue

100M€

Revenue Growth

8%

EBITDA Margin

20%

WACC

9%

Terminal Growth

2%

Net Debt

50M€

Enterprise Value

188M€

Equity Value

138M€

% Terminal Value

74%

Year 5 FCF

14.7M€

FCF Projection

11

Y1

12

Y2

13

Y3

14

Y4

15

Y5