AD SLOT — LEADERBOARD

DCF Valuation Model Builder

FreeNo signup

Build a 5-year discounted cash flow model with WACC and sensitivity analysis

Free alternative to Wall Street Prep / Macabacus ($499 templates / $499/yr)

Revenue Assumptions
%
%
%
%
%
Operating Model
%
%
%
%
%
%
%
WACC Inputs (CAPM)
%
%
%
Computed WACC: 8.44% | Cost of Equity (Ke): 9.80% | After-Tax Kd: 4.35%
Terminal Value
%
EV to Equity Bridge

Weighted Per-Share Value

$41.82

Probability-weighted across scenarios

Base Case Per Share

$41.05

Enterprise Value

$4.4B

$4.41B

WACC

8.44%

Ke: 9.80%

Enterprise Value Breakdown

PV of Projected UFCFs

$903.8M

PV of Terminal Value

$3.5B

TV % of EV

79.5%

Equity Value

$4.1B

Terminal Value Detail

Gordon Growth TV

$4.7B

Exit Multiple TV

$5.8B

Blended TV (Used)

$5.2B

Implied Multiples (Base Case)

EV / Revenue

2.7x

EV / EBITDA

9.1x

P / E

12.8x

EV / FCF

16.3x

EV to Equity Bridge
Projected Unlevered Free Cash Flow

What This Means

ℹ️Implied equity value per share: $41.05. Probability-weighted value: $41.82.
Terminal value accounts for 79.5% of enterprise value. A figure above 75% means the valuation is highly sensitive to long-term growth assumptions. Consider extending the projection period.
ℹ️Cost of equity (CAPM): 9.80% = 4.3% risk-free + 1.0 x 5.5% ERP. After-tax cost of debt: 4.35%.
Implied EV/EBITDA: 9.1x. Implied EV/Revenue: 2.7x. Compare these to industry peers.
The football field chart shows the range of implied share prices across valuation methodologies. A narrow range indicates consensus; a wide range suggests higher uncertainty.
AD SLOT — IN-CONTENT

Frequently Asked Questions

What is a DCF model?

A Discounted Cash Flow model projects a company's future free cash flows and discounts them back to present value using WACC. It's the most fundamental valuation method in investment banking.

What is WACC?

Weighted Average Cost of Capital — the blended cost of a company's debt and equity financing, used as the discount rate. It reflects the minimum return investors expect.

What is terminal value?

Terminal value captures the company's value beyond the projection period. Calculated using either perpetuity growth (Gordon Growth Model) or exit multiple methods.

How DCF Valuation Model Builder Works

The DCF Valuation Model calculates the intrinsic value of a business or stock by projecting future free cash flows and discounting them back to present value using the weighted average cost of capital (WACC). This fundamental valuation approach answers the core investment question: what is this business actually worth based on the cash it will generate?

The model works in three stages. First, you project free cash flows for an explicit forecast period (typically 5-10 years) based on revenue growth assumptions, operating margins, capital expenditure needs, and working capital changes. The calculator helps you build these projections from historical financials or analyst estimates, ensuring internal consistency between growth and reinvestment.

Second, the model calculates a terminal value representing all cash flows beyond the explicit forecast period. This typically accounts for 60-80% of total enterprise value and can be estimated using either a perpetuity growth method (Gordon Growth Model) or an exit multiple approach. The calculator shows both methods and their sensitivity to assumptions.

Third, all projected cash flows and the terminal value are discounted back to today using WACC — a blended rate reflecting the cost of both debt and equity financing. The sum equals the enterprise value, from which net debt is subtracted to arrive at equity value and per-share intrinsic value. The tool includes sensitivity tables showing how the valuation changes with different WACC and growth assumptions, helping you understand the range of reasonable values rather than fixating on a single point estimate. Combine with the Investment Fee Impact Analyzer to ensure your returns aren't eroded by costs after identifying undervalued opportunities.

Key Terms Explained

Free Cash Flow (FCF)
Cash generated by operations after capital expenditures, representing money available to all capital providers (debt and equity holders).
WACC (Weighted Average Cost of Capital)
The blended discount rate reflecting the average return required by all of a company's capital providers, weighted by their proportion of total financing.
Terminal Value
The present value of all cash flows beyond the explicit forecast period, representing the company's ongoing value as a going concern.
Discount Rate
The rate used to convert future cash flows to present value, reflecting the time value of money and the riskiness of projected cash flows.
Enterprise Value
The total value of a business including both equity and debt claims, calculated as the present value of all future free cash flows.
Margin of Safety
The difference between a stock's intrinsic value and its market price, providing a buffer against estimation errors in the DCF model.

Who Needs This Tool

Individual Stock Investor

Analyzing whether a stock trading at $150 is undervalued by building a DCF model from the company's 10-K financial statements and analyst growth estimates.

Startup Founder Raising Capital

Building a valuation model to support Series B pricing by projecting five years of revenue growth and showing investors the implied IRR at the proposed valuation.

M&A Analyst

Valuing an acquisition target to determine the maximum price the acquirer should pay while still generating acceptable returns for shareholders.

Private Business Owner

Estimating the fair value of their company before approaching potential buyers or planning succession, using industry-comparable growth and margin assumptions.

Methodology & Formulas

Enterprise Value = Sum of [FCF_t ÷ (1 + WACC)^t] for years 1 through N, plus Terminal Value ÷ (1 + WACC)^N. Free Cash Flow = EBIT × (1 - Tax Rate) + Depreciation - Capital Expenditures - Change in Working Capital. Terminal Value (perpetuity method) = FCF_N × (1 + g) ÷ (WACC - g), where g is the long-term growth rate. WACC = (E/V × Re) + (D/V × Rd × (1-T)), where Re = Risk-Free Rate + Beta × Equity Risk Premium. Equity Value = Enterprise Value - Net Debt. Per-share value = Equity Value ÷ Shares Outstanding.

Pro Tips

  • The terminal value typically drives 60-80% of the result — always run sensitivity analysis on the terminal growth rate, as even 0.5% changes dramatically affect the output.
  • Never use a terminal growth rate above long-term GDP growth (2-3%) — no company can grow faster than the economy forever without eventually becoming the entire economy.
  • Build your WACC from first principles rather than using a single estimate: use the current 10-year Treasury for risk-free rate, a reasonable equity premium (5-6%), and the company's actual beta.
  • Stress-test your model by asking: what growth rate does the current market price imply? If the implied growth is unreasonably high or low, that signals mispricing.
  • Cross-check your DCF result against comparable company multiples (EV/EBITDA, P/E) — if they diverge significantly, re-examine your assumptions for errors.
AD SLOT — LEADERBOARD