Terminal Value

Safe-T Group Ltd (SFET)

$2.81

-0.27 (-8.63%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.04
Free cash flow (t + 1) -717.80
Terminal Value -14,241.98
Present Value of Terminal Value -10,135.38



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