Discounted Cash Flow Analysis
Discounted Cash Flow Analysis
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
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
EBITDA Multiple
of Debt
20XX
Year 5
Firm Value
Firm Value
WEIGHTED AVERAGE COST OF CAPITAL (WACC)
Cost of Equity
Risk Free Rate
Expected Market Return
Beta
Cost of Equity
E / (D + E)
Discount Factor
Present Value of Cash Flows
WACC PV of CF
EBITDA Multiple
WACC PV of CF
Cost of Debt
Cost of Debt
Tax Rate
After Tax Cost of Debt
D / (D + E)
Discount Factor
Present Value of Cash Flows
WACC PV of CF
EBITDA Multiple
WACC PV of CF
20XX 20XX 20XX 20XX
Year 2 Year 3 Year 4 Year 5
WACC PV of CF
EBITDA Multiple
WACC PV of CF
PV of Terminal Value Firm Value
+ =
WACC PV of CF
EBITDA Multiple
WACC PV of CF
PV of Terminal Value Firm Value
+ =