Documente Academic
Documente Profesional
Documente Cultură
= 50 * 1.10
55
Year 2
= 55 * 1.10
60.5
Year 3
= 60.5 * 1.05
63.53
Year 4
= 63.53 * 1.05
66.70
Year 5
= 66.70 * 1.05
70.04
Terminal value
1,442.75
Finally, to calculate Company X's discounted cash ow, you add each of these projected cash ows, adjusting
them for present value using the WACC:
DCFCompany X= (55 / 1.081) + (60.5 / 1.082) + (63.53 / 1.083) + (66.70 / 1.084) + (70.04 / 1.085) + (1,442.75 /
1.085) =1231.83
$1.23 b is our estimate of Company X's present enterprise value. If the company has net debt, this needs to be
subtracted, as equity holders' claims to a company's assets are subordinate to bondholders'. The result is an
estimate of the company's fair equity value. If we divide that by the number of shares outstandingsay 10 m
we have a fair equity value per share of $123.18, which we can compare with the market price of the stock. If
our estimate is higher than the current stock price, we might consider Company X a good investment.
Discounted cash ow models are powerful, but they are only as good as their imports. As the axiom goes,
"garbage in, garbage out". Small changes in inputs can result in large changes in the estimated value of a
company, and every assumption has the potential to erode the estimate's accuracy.