Terminal Value

Hardwoods Distribution Inc. (HDI.TO)

$33.54

-0.47 (-1.38%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 6.85
Free cash flow (t + 1) 40.39
Terminal Value 832.75
Present Value of Terminal Value 597.92



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