Intrinsic Value Template Strictly Confidential

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 under international copyright and trademark laws.  
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, recording, or other electronic or mechanical methods,
© Corporate Finance Institute®. All rights reserved.
Intrinsic Value Example

Discount Rate 10.0%

Year 1 2 3 4 5 6

Discount Factor na na na na na na

Undiscounted Cash Flow 10,000 10,000 10,000 10,000 10,000 10,000

Certainty Adjusted Cash Flo 10,000 10,000 10,000 10,000 10,000 10,000

Intrinsic Value 61,446

Discount Rate 2.5%

Year 1 2 3 4 5 6

Discount Factor 70% 70% 70% 70% 70% 70%

Undiscounted Cash Flow 10,000 10,000 10,000 10,000 10,000 10,000

Certainty Adjusted Cash Flo 7,021 7,021 7,021 7,021 7,021 7,021

Intrinsic Value 61,446

 7 8 9 10
This file is for educational purposes only. E&OE
na na na na

10,000 10,000 10,000 10,000

10,000 10,000 10,000 10,000

Corporate Finance Institute®

https://corporatefinanceinstitute.com/

7 8 9 10

70% 70% 70% 70%

10,000 10,000 10,000 10,000

7,021 7,021 7,021 7,021