Financial Tool

Discounted Cash Flow Calculator

Model enterprise and equity value from projected free cash flows, discounted at the weighted cost of capital.

Inputs

Base Free Cash Flow

Growth Rate

Projection Years

Terminal Growth

WACC

Net Debt

Shares Outstanding

Results

Enterprise Value

$108,226,473

Equity Value

$108,226,473

Value per Share

$108

Sensitivity to WACC and terminal growth is significant. Consider running scenarios ±100bps on both variables.