DCF Calculator
Calculate intrinsic value using Discounted Cash Flow analysis with terminal value.
DCF Parameters
$
%
%
years
%
DCF: Values a company based on projected future cash flows, discounted back to present value.
Intrinsic Value (Enterprise)
$14.46M
$14.46 per share
PV of Cash Flows
$4.36M
PV Terminal Value
$10.10M
Projected Cash Flows
Year 1
$1.05M
PV: $954.55K
Year 2
$1.10M
PV: $911.16K
Year 3
$1.16M
PV: $869.74K
Year 4
$1.22M
PV: $830.21K
Year 5
$1.28M
PV: $792.47K
Value Summary
PV of Projected CF$4.36M
Terminal Value$16.27M
PV of Terminal Value$10.10M
Enterprise Value$14.46M