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
$169	$135	$118	$101	$85

---

Details

Estimated FCF Growth Rate	26%
Next Year's FCF	$850.4
Discount Rate (R)	15%
Perpetuity Growth Rate (g)	3%
Shares Outstanding	154.7

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	$739	$811	$890	$976	$1071	$1175	$1288	$1413	$1550	$1701	$11615
Forecast FCF	$850	$1073	$1353	$1707	$2154	$2717	$3427	$4323	$5454	$6880	-

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

Perpetuity Value	$59056
Discounted Perpetuity Value	$14598

Total Equity Value

Total Equity Value

$26213