DCF Calculator
Perform a discounted cash flow (DCF) analysis to estimate the intrinsic value of a business or investment. Project free cash flows over 5 years, apply a discount rate, and calculate a terminal value to determine what an investment is truly worth today.
Inputs
$
%
%
%
$
Results
Enterprise Value
$9,857,143
Equity Value
$9,657,143
Value Per Share
$9.66
PV of Terminal Value
$7,357,143
75% of EV
Enterprise Value Breakdown
Projected Free Cash Flows
Projected Cash Flows
| Year | Free Cash Flow | Discount Factor | Present Value |
|---|---|---|---|
| 1 | $550,000.00 | 0.91% | $500,000.00 |
| 2 | $605,000.00 | 0.83% | $500,000.00 |
| 3 | $665,500.00 | 0.75% | $500,000.00 |
| 4 | $732,050.00 | 0.68% | $500,000.00 |
| 5 | $805,255.00 | 0.62% | $500,000.00 |