Terminal Value

Leasinvest Real Estate SCA (LEAS.BR)

72.6 €

0.00 (0.00%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.28
Free cash flow (t + 1) 6.59
Terminal Value 514.81
Present Value of Terminal Value 438.09

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