Discounted Cash Flow

Future Cash Flow

Terminal Value

Net Debt

Margin of Safety

Results

Forecasted Cash Flows

  • Year 1: $0 | Discounted: $0
  • Year 2: $0 | Discounted: $0
  • Year 3: $0 | Discounted: $0
  • Year 4: $0 | Discounted: $0
  • Year 5: $0 | Discounted: $0
  • = Discounted Total: $0

Terminal Value

Terminal Value: $0
= Discounted Total: $0

Intrinsic Value

Total: $0
After Net Debt: $0
After Margin of Safety: $0