Terminal Value

Verso Corporation (VRS)

$26.99

+0.04 (+0.15%)
Growth in perpetuity method:
Long-term growth rate
WACC (%) 12.89
Free cash flow (t + 1) 49.76
Terminal Value 456.95
Present Value of Terminal Value 249.23



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