Terminal Value

Guardforce AI Co., Limited (GFAI)

$0.4823

+0.02 (+4.85%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.21
Free cash flow (t + 1) 0.95
Terminal Value 78.42
Present Value of Terminal Value 66.96



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