DCF Model

Table of Contents
DCF Model

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.

All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected
 Strictly Confidential

ges, formulas, and code, are protected under international copyright and trademark laws.
© Corporate Finance Institute®. All rights reserved.

DCF Model

Assumptions This chart isn't available i

Tax Rate 25% Cash Flow
Discount Rate 12% $50,000 $47,008 Editing this shape or savi
$45,000 $41,501
$43,510 different file format will p
Perpetural Growth Rate 3%
$40,000 $37,715 chart.
EV/EBITDA Mulltiple 7.0x
$35,000
Transaction Date 12/31/2017 $30,000
Fiscal Year End 6/30/2018 $25,000
$20,000 $17,747
Current Price 25.00
$15,000
Shares Outstanding 20,000 $10,000
Debt 30,000 $5,000
$0
Cash 239,550 1/1/2018 1/1/2019 1/1/2020 1/1/2021 1/1/2022
Capex 15,000

Discounted Cash Flow Entry 2018 2019 2020 2021 2022 Exit
Date 12/31/2017 6/30/2018 6/30/2019 6/30/2020 6/30/2021 6/30/2022 6/30/2022
Time Periods 0 1 2 3 4
Year Fraction 0.50 1.00 1.00 1.00 1.00
EBIT 47,814 51,095 55,861 58,693 63,039
Less: Cash Taxes 11,954 12,774 13,965 14,673 15,760
Plus: D&A 15,008 15,005 15,003 15,002 15,001
Less: Capex 15,000 15,000 15,000 15,000 15,000
Less: Changes in NWC 375 611 398 511 272
Unlevered FCF 35,494 37,715 41,501 43,510 47,008
(Entry)/Exit (290,450) 542,129
Transaction CF (290,450) 17,747 37,715 41,501 43,510 47,008 542,129

Intrinsic Value Market Value

Enterprise Value 489,747 Market Cap 500,000
Plus: Cash 239,550 Plus: Debt 30,000
Less: Debt 30,000 Less: Cash 239,550
Equity Value 699,297 Enterprise Value 290,450

Equity Value/Share 34.96 Equity Value/Share 25.00

Instructions
Step 1: Get EBIT and D&A from the income statement This file is for ed
Step 2: Calculate the net working capital
There are two ways to find NWC:
1. NWC = Current Assets (less cash) - Current Liabilities (less debt)
2. NWC = Accounts Receivable + Inventory - Accounts Payable
This chart isn't available in your version of Excel.

Editing this shape or saving this workbook into a

different file format will permanently break the
chart.

Terminal Value
Perpetural Growth 537,981
EV/EBITDA 546,278
Average 542,129

Rate of Return
 Target Price Upside 40%
Internal Rate of Return (IRR) 26%

Market Value vs Intrinsic Value

Market Value 25.00
Upside 9.96
Intrinsic Value 34.96

This file is for educational purposes only. E&OE

Corporate Finance Institute®

https://corporatefinanceinstitute.com/