Calculate enterprise value and intrinsic stock price using DCF valuation model with 5-10 year free cash flow projections, terminal value (Gordon Growth Model or Exit Multiple), WACC discount rate, and sensitivity analysis for investment decisions and M&A valuations in 2025.

Frequently Asked Questions

What is DCF valuation and how does it work?

Discounted Cash Flow (DCF) valuation calculates enterprise value by projecting future free cash flows (FCF) and discounting them to present value using Weighted Average Cost of Capital (WACC).

Formula: Enterprise Value = Σ(FCF_t / (1+WACC)^t) + Terminal Value / (1+WACC)^n. 2025 example: Company with $10M Year 1 FCF growing 5% annually, 10% WACC, 2.5% terminal growth → PV of 5-year FCFs = $10M/(1.1) + $10.5M/(1.1)^2 + ... = $37.9M.

Terminal Value = $11.6M × (1.025) / (0.10 - 0.025) = $158.3M.

PV of Terminal = $158.3M/(1.1)^5 = $98.3M.

Total Enterprise Value = $37.9M + $98.3M = $136.2M.

Subtract net debt to get equity value, divide by shares for intrinsic price per share.

How do I calculate the terminal value in DCF?

Two methods (2025): (1) Gordon Growth Model (Perpetuity) - assumes constant growth forever: Terminal Value = FCF_final × (1+g) / (WACC - g), where g = long-term growth rate (typically 2-3% matching GDP).

Example: Year 5 FCF = $15M, g=2.5%, WACC=9% → $15M×1.025/(0.09-0.025) = $236.5M. (2) Exit Multiple - applies industry EV/EBITDA multiple: Terminal Value = EBITDA_final × Exit Multiple.

Example: Year 5 EBITDA = $25M, Tech industry 10x multiple → $250M Terminal Value.

Rule of thumb: Terminal Value typically represents 60-80% of total enterprise value.

Sensitivity test: If g=2% vs 3%, Terminal Value changes 20-30%.

Use WACC > terminal growth rate (WACC must exceed g, or formula breaks - negative denominator).

What discount rate (WACC) should I use for DCF?

WACC (Weighted Average Cost of Capital) = (E/V × Cost of Equity) + (D/V × Cost of Debt × (1-Tax Rate)). 2025 calculation: (1) Cost of Equity (CAPM): Risk-free rate (10-yr Treasury 4.5%) + Beta × Market Risk Premium (6-8%) = 4.5% + 1.2 × 7% = 12.9%. (2) Cost of Debt: Average interest rate on debt 6%, Tax rate 21% → 6% × (1-0.21) = 4.74%. (3) Capital structure: 70% equity, 30% debt → WACC = 0.70×12.9% + 0.30×4.74% = 9.03% + 1.42% = 10.45%.

Industry benchmarks (2025): Tech startups 12-18%, Mature tech 8-12%, Consumer goods 7-10%, Utilities 5-8%.

Higher risk = higher WACC = lower valuation.

Use target capital structure (not current) if company plans to change debt levels.

Sensitivity analysis: ±2% WACC changes valuation ±25-30%.

How do I project free cash flows for DCF?

Free Cash Flow (FCF) = EBIT × (1 - Tax Rate) + Depreciation & Amortization - Capital Expenditures - Change in Net Working Capital. 2025 projection steps: (1) Revenue growth: Year 1-3 high growth 15-25%, Year 4-5 mature 5-10%, based on historical CAGR and market opportunity. (2) EBIT margin: Improve from current 15% to target 20% over 5 years as scale increases. (3) D&A: 3-5% of revenue typically. (4) CapEx: Growth companies 8-12% of revenue, mature 3-5%. (5) Working capital: Growing companies need more (10-15% of revenue growth), mature companies stable.

Example: Year 1 Revenue $100M (20% growth), 18% EBIT margin = $18M EBIT, tax 21% = $14.2M NOPAT, +$3M D&A, -$10M CapEx, -$2M WC increase = $5.2M FCF.

Sanity check: FCF margin 5-15% of revenue typical for healthy companies.

What are common DCF valuation mistakes to avoid?

2025 pitfalls: (1) Overly optimistic growth - projecting 30% annual growth for 10 years (only 0.1% of companies achieve this).

Use industry growth rates + 2-5% max. (2) Terminal growth > GDP - using 5% when US GDP grows 2-3% implies company becomes 100% of economy.

Cap at 2.5-3%. (3) Ignoring cyclicality - using peak-year cash flows for cyclical industries (semiconductors, construction).

Normalize to mid-cycle. (4) Wrong capital structure - using book value debt/equity instead of market value. (5) Forgetting minority interests, preferred stock when calculating equity value. (6) WACC < terminal growth rate - mathematically impossible, creates negative denominator. (7) Double-counting - adding back stock-based compensation to FCF if already in EBIT. (8) Mis-estimating Beta - using 5-yr Beta for recently public company (use industry Beta).

Rule: DCF valuation most reliable for mature, predictable companies (P&G, Visa).

Less reliable for startups, turnarounds, commodity businesses.

How do I interpret DCF results and make investment decisions?

2025 decision framework: (1) Calculate intrinsic value per share: (Enterprise Value - Net Debt - Minority Interest - Preferred Stock) / Diluted Shares Outstanding.

Example: EV $500M, Net Debt $100M, 20M shares → Intrinsic value = ($500M-$100M)/20M = $20/share. (2) Compare to market price: Current $15/share → 33% upside (buy signal if >20%). (3) Margin of Safety: Value investors require 30-50% discount (intrinsic $20, buy only below $13-$14). (4) Sensitivity analysis: Test WACC ±2%, terminal growth ±1%, FCF growth ±5%.

If intrinsic value ranges $15-$25 across scenarios, high uncertainty - require larger margin. (5) Triangulate with other methods: P/E ratio, EV/EBITDA multiples, DDM for dividend stocks.

If DCF says $20 but all comps trade at 15x EBITDA = $12, re-examine assumptions. (6) Update quarterly: DCF is point-in-time estimate, refresh after earnings with new guidance.

Use DCF for long-term (3-5 year) intrinsic value, not short-term trading.

Best for: fundamental analysis, M&A target prices, capital budgeting decisions.

About This Page

Editorial & Updates

  • Author: SuperCalc Editorial Team
  • Reviewed: SuperCalc Editors (clarity & accuracy)
  • Last updated: 2026-01-13

We maintain this page to improve clarity, accuracy, and usability. If you see an issue, please contact hello@supercalc.dev.

Important Disclaimer

This calculator is for general informational and educational purposes only. Results are estimates based on your inputs and standard formulas.