10-Year Modal Discounted Cash Flow Calculator (explanation)

Estimated FCF Growth Rate(%):    Next Year's FCF:    Discount Rate(R)(%):    Perpetuity Growth Rate(g)(%):    Shares Outstanding:    

IntrinsicValue	20%MOS	30%MOS	40%MOS	50%MOS
$43	$34	$30	$26	$22

---

Details

Estimated FCF Growth Rate	11%
Next Year's FCF	$1330
Discount Rate (R)	15%
Perpetuity Growth Rate (g)	3%
Shares Outstanding	398

Forecasted FCF and they Discounted Value for the next 10 years.

	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Total
Discounted FCF	$1157	$1116	$1077	$1040	$1004	$969	$935	$903	$871	$841	$9913
Forecast FCF	$1330	$1476	$1639	$1819	$2019	$2241	$2488	$2761	$3065	$3402	-

Perpetuity Value and it's current Discounted Value
Perpetuity Value = Year 10 FCF x (1+g)/(R-g)

Perpetuity Value	$29202
Discounted Perpetuity Value	$7218

Total Equity Value

Total Equity Value

$17131