Terminal Value

Merchants Bancorp (MBIN)

$27.75

+0.48 (+1.76%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.37
Free cash flow (t + 1) 1,739.29
Terminal Value 51,610.84
Present Value of Terminal Value 39,733.43



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