Terminal Value


12.3 €

-0.05 (-0.40%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 10.55
Free cash flow (t + 1) 4.64
Terminal Value 54.25
Present Value of Terminal Value 32.85

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