
In the previous chapter, we calculated the discount rate for ACME Corp. Now we’ll do the final calculations to generate a fair value for the company’s equity.
Calculate the Terminal Value
Now that we’ve estimated the free cash flow generated over the fiveyear forecast period, we need to estimate the value of ACME Corp.’s cash flows after that period (if we don’t include this, we would have to assume that ACME Corp. stopped operating at the end of the fiveyear forecast period). To do so, we’ll determine the company’s terminal value.
Gordon Growth Model
A widelyused method of estimate the terminal value of cash flows is the Gordon Growth Model, which uses the following formula:
Terminal Value = final project year cash flow x (1 + longterm cash flow growth rate)
(discount rate – longterm cash flow growth rate)
In Forecasting Free Cash Flows, we estimated free cash flow of $21.3M for ACME Corp. in Year 5, the final or “terminal” year of our company projections. We also calculated the company’s discount rate as 11% in Calculating The Discount Rate. We’ll also assume that cash flows will grow in perpetuity by 4% per year. Now we can calculate the terminal value of ACME Corp. using the Gordon Growth Model:
ACME Corp. Terminal Value = $12.3M X 1.04 / (11%  4%) = $316.9M
Calculating Total Enterprise Value
We now have the following free cash flow projection for ACME Corp.:
Forecast Period 
Year 1 
Year 2 
Year 3 
Year 4 
Year 5 
Terminal Value 
Free Cash Flow 
$18.5M 
$21.3M 
$24.1M 
$19.9M 
$21.3M 
$316.9M 
To determine a total company value, or enterprise value (EV), we take the present value of the cash flows, divide each by the discount rate (11%) and then add the results:
EV = ($18.5M/1.11) + ($21.3M/(1.11)^{2}) + ($24.1M/(1.11)^{3}) + ($19.9M/(1.11)^{4}) + ($21.3M/(1.11)^{5}) + $316.9M/(1.11)^{5})
EV = $265.3M
Calculating the Fair Value of Equity
We have one more step. ACME Corp.’s $265.3M enterprise value includes the company’s debt. Because investors are more interested in the value of the company’s shares alone, we’ll deduct net debt from this value to arrive at a fair value of the company’s equity.
For our example, we’ll assume that ACME Corp. has $50M in net debt on its balance sheet, so we’ll subtract that from the company’s enterprise value to get the equity value:
Fair Value = Enterprise Value – Debt
Fair Value of ACME Corp. = $265.3M  $50M = $215.3M
And that it’s, our DCF valuation is complete. ACME Corp. has a fair value of $215.3 million. We can divide the fair value by the number of ACME Corp. shares outstanding to get a fair value per share. If shares are trading at a lower value, it could represent a buying opportunity for investors; conversely, if they’re trading at a higher value, it could represent a selling opportunity.
DCF Analysis: Pros & Cons Of DCF

Small Business
Calculating Production Costs
Production cost is any expense associated with manufacturing a good or providing a service. 
Insights
What's a Producer Surplus?
In economics, producer surplus is the difference between the price at which the producer actually sells a product and the minimum price the producer would have accepted for the product. The surplus ... 
Investing
Evaluating A Statement Of Cash Flows
The metrics for the Statement of Cash Flows is best viewed over time. 
Investing
Free Cash Flow Yield: A Fundamental Indicator
Free cash flow can measure a business’s performance as if you’re looking at its net income line. 
Investing
How To Choose The Best Stock Valuation Method
Don't be overwhelmed by the many valuation techniques out there  knowing a few characteristics about a company will help you pick the best one. 
Small Business
How Do I Value Shares I Own In A Private Company?
The most common method, and easiest to use, is to compare valuation ratios for a private company against those for a comparable public company. 
Tech
Cash Flow Is King: How to Keep it Running
Why is cash flow so important, and what steps can a business take to improve it?