Discounted Cash Flow Calculator
Calculate enterprise value using DCF valuation model with terminal value analysis
⚙️DCF Model Inputs
Discount Rate Selection
Typical range: 8-15% depending on company risk profile
Long-term growth rate (typically 2-4%, around GDP growth)
Free Cash Flow Projections
Year 1
Year 2
Year 3
Year 4
Year 5
💎Enterprise Value (DCF)
$47,558,129
Estimated intrinsic value of the business
PV of Projected FCF
$11,012,474
23.2% of Enterprise Value
PV of Terminal Value
$36,545,655
76.8% of Enterprise Value
Terminal Value (Undiscounted)
$58,857,143
Based on 3.00% perpetual growth
Terminal FCF: $4,120,000
Model Assumptions
Discount Rate
10.00%
Terminal Growth Rate
3.00%
Projection Period
5 Years
Enterprise Value Composition
PV of Projected FCF$11,012,474 (23.2%)
23%
PV of Terminal Value$36,545,655 (76.8%)
77%
⚠️
High Terminal Value Dependency
Over 75% of the enterprise value comes from terminal value. Consider extending your projection period or reviewing your terminal growth assumptions to increase model reliability.