Terminal Value

CTI BioPharma Corp. (CTIC)

$ 2.48
+0.14 (+5.98%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.01
Free cash flow (t + 1) -0.11
Terminal Value -1,051
Present Value of Terminal Value -823.10

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