Terminal Value

Citi Trends, Inc. (CTRN)


-0.42 (-2.29%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 6.13
Free cash flow (t + 1) 38.39
Terminal Value 929.49
Present Value of Terminal Value 690.33

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