Terminal Value

U.S. Physical Therapy, Inc. (USPH)


+2.31 (+2.15%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 9.38
Free cash flow (t + 1) 32.86
Terminal Value 445.32
Present Value of Terminal Value 284.43

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