Terminal Value

Hennessy Advisors, Inc. (HNNA)

$8.83

-0.22 (-2.43%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.48
Free cash flow (t + 1) 5.74
Terminal Value 104.77
Present Value of Terminal Value 73.05



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