Terminal Value

Innoviva, Inc. (INVA)

$12.93

-0.35 (-2.64%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.54
Free cash flow (t + 1) 706.89
Terminal Value 19,968.57
Present Value of Terminal Value 15,249.71



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