Terminal Value

Koninklijke Vopak N.V. (VPK.AS)

32.55 €

+0.10 (+0.31%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.42
Free cash flow (t + 1) 479.44
Terminal Value 14,018.66
Present Value of Terminal Value 10,766.92

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