Terminal Value

AnPac Bio-Medical Science Co., Ltd. (ANPC)

$0.2696

+0.00 (+0.41%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 12.03
Free cash flow (t + 1) -612.26
Terminal Value -6,104.25
Present Value of Terminal Value -3,459.08



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