Terminal Value

Stemmer Imaging AG (S9I.DE)

38.2 €

+0.50 (+1.33%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 11.19
Free cash flow (t + 1) 14.28
Terminal Value 155.35
Present Value of Terminal Value 91.41



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