DCF Calculator

Enterprise value
15,196,903
Equity value
15,196,903
PV of forecast cash flows
4,738,436
PV of terminal value
10,458,467 (69% of value)
YearFree cash flowPresent value
Year 11,100,000982,143
Year 21,210,000964,605
Year 31,331,000947,380
Year 41,464,100930,462
Year 51,610,510913,847

Small changes to the discount rate and terminal growth move the value a lot — test a range of assumptions, not a single number.

Free DCF Calculator by CalcHub