Enterprise Value and Equity Value - Blank Strictly Confidential

Table of Contents
#VALUE!

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.

Enterprise Value and Equity Value Exercise

Starting with Share Price Starting with Enterprise Value

$000s $000s
Share Price ($/sh) $25.00 Share Price ($/sh)
Shares Outstanding (000) 20,000 Shares Outstanding (000)
Market Capitalization $500,000 Market Capitalization

Short Term Debt $0 Short Term Debt

Long Term Debt $30,000 Long Term Debt
Cash $239,550 Cash
Net Debt ($209,550) Net Debt

Enterprise Value 290,450 Enterprise Value (DCF)

 $25.00
20,000
500,000

$0
$30,000
$239,550
($209,550)

290,450