Terminal Value

Beamr Imaging Ltd. (BMR)


-0.92 (-18.55%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 4.17
Free cash flow (t + 1) 677,154,501,804,854,400
Terminal Value 31,205,276,580,868,870,144
Present Value of Terminal Value 25,439,859,906,999,525,376

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