Terminal Value

Core Laboratories N.V. (CLB.AS)

21 €

0.00 (0.00%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 13.16
Free cash flow (t + 1) 33.30
Terminal Value 298.35
Present Value of Terminal Value 160.79

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