Discounted Cash Flow (DCF)
Estimate the value of an investment based on its expected future cash flows.
Valuation Summary
PV of Cash Flows
$43,581
PV of Terminal Value
$101,040
Total Intrinsic Value
$144,621
| Year | Cash Flow | Present Value |
|---|---|---|
| Year 1 | $10,500 | $9,545 |
| Year 2 | $11,025 | $9,112 |
| Year 3 | $11,576 | $8,697 |
| Year 4 | $12,155 | $8,302 |
| Year 5 | $12,763 | $7,925 |
| Terminal Value | $162,726 | $101,040 |