Terminal Value

KB Financial Group Inc. (KB)


-1.08 (-2.89%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.13
Free cash flow (t + 1) -1,730
Terminal Value -33,723.21
Present Value of Terminal Value -23,898.65

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