| Online Calculator | |||
|---|---|---|---|
| Initial Cash Flow (Year 0) | |||
| Growth Rate (%) | |||
| Terminal Growth Rate (%) | |||
| Discount Rate (WACC) (%) | |||
| Year | Cash Flow | Discount | Value |
| Year1 | |||
| Year2 | |||
| Year3 | |||
| Year4 | |||
| Year5 | |||
| Year6 | |||
| Year7 | |||
| Year8 | |||
| Year9 | |||
| Year10 | |||
| Terminal | |||
| PV of Year 1-10 Cash Flows | |||
| Terminal Value | |||
| Total PV of Cash Flows | |||
| Debt (*Include Capitalized Operation lease) | |||
| Cash (*Include Cash Equivalents) | |||
| Equity value | |||
| Number of Shares | |||
| Intrinsic Value | |||