Terminal Value

Adyen N.V. (ADYEN.AS)

1425 €

+22.40 (+1.60%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 8.90
Free cash flow (t + 1) 3,857.35
Terminal Value 55,903.64
Present Value of Terminal Value 36,500.66

Now that we’ve estimated the free cash flow generated over the five-year forecast period, we need to estimate the value of Adyen N.V.’s cash flows after that period (if we don’t include this, we would have to assume that Adyen N.V. stopped operating at the end of the five-year forecast period). To do so, we’ll determine the company’s terminal value.