Discounted Cash Flow Analysis
Company Name
(000s)
FREE CASH FLOW (FCF) 20XX 20XX 20XX 20XX
EBIT
Tax
Tax Rate
Tax-Effected EBIT
Plus :
Depreciation
Amortization
Less :
Capital Expenditures
Change in Working Capital
Free Cash Flow
WC = Current Year Assets - Current Year Liabilities
Change in WC = CYWC - PYWC CY - current year; PY - prev year
WEIGHTED AVERAGE COST OF CAPITAL (WACC)
Weighted Average Cost of Capital
Cost of Equity Cost of Debt
Risk Free Rate Cost of Debt
Expected Market Return Tax Rate
Beta After Tax Cost of Debt
Cost of Equity
E / (D + E) D / (D + E)
PRESENT VALUE OF CASH FLOWS (PV of CF) 20XX 20XX 20XX 20XX
Year 1 Year 2 Year 3 Year 4
Discount Factor
Present Value of Cash Flows
FIRM VALUE : PERPETUITY GROWTH RATE METHOD
Growth Rate in Perpetuity
WACC PV of CF PV of Terminal Value
+ =
FIRM VALUE : EBITDA MULTIPLE METHOD
EBITDA Multiple
WACC PV of CF PV of Terminal Value
+ =
20XX
nt year; PY - prev year
of Debt
20XX
Year 5
Firm Value
Firm Value
WEIGHTED AVERAGE COST OF CAPITAL (WACC)
Weighted Average Cost of Capital
Cost of Equity
Risk Free Rate
Expected Market Return
Beta
Cost of Equity
E / (D + E)
PRESENT VALUE OF CASH FLOWS (PV of CF) 20XX
Year 1
Discount Factor
Present Value of Cash Flows
FIRM VALUE : PERPETUITY GROWTH RATE METHOD
Growth Rate in Perpetuity
WACC PV of CF
FIRM VALUE : EBITDA MULTIPLE METHOD
EBITDA Multiple
WACC PV of CF
Cost of Debt
Cost of Debt
Tax Rate
After Tax Cost of Debt
D / (D + E)
20XX 20XX 20XX 20XX
Year 2 Year 3 Year 4 Year 5
PV of Terminal Value Firm Value
+ =
PV of Terminal Value Firm Value
+ =
PRESENT VALUE OF CASH FLOWS (PV of CF) 20XX
Year 1
Discount Factor
Present Value of Cash Flows
FIRM VALUE : PERPETUITY GROWTH RATE METHOD
Growth Rate in Perpetuity
WACC PV of CF
FIRM VALUE : EBITDA MULTIPLE METHOD
EBITDA Multiple
WACC PV of CF
20XX 20XX 20XX 20XX
Year 2 Year 3 Year 4 Year 5
PV of Terminal Value Firm Value
+ =
PV of Terminal Value Firm Value
+ =
FIRM VALUE : PERPETUITY GROWTH RATE METHOD
Growth Rate in Perpetuity
WACC PV of CF
FIRM VALUE : EBITDA MULTIPLE METHOD
EBITDA Multiple
WACC PV of CF
PV of Terminal Value Firm Value
+ =
PV of Terminal Value Firm Value
+ =
FIRM VALUE : PERPETUITY GROWTH RATE METHOD
Growth Rate in Perpetuity
WACC PV of CF
FIRM VALUE : EBITDA MULTIPLE METHOD
EBITDA Multiple
WACC PV of CF
PV of Terminal Value Firm Value
+ =
PV of Terminal Value Firm Value
+ =