Terminal Value

Canlan Ice Sports Corp. (ICE.TO)


0.00 (0.00%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.65
Free cash flow (t + 1) 1.32
Terminal Value 23.38
Present Value of Terminal Value 16.17

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