
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:
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:
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

Investing
The Difference Between Enterprise Value and Equity Value
Enterprise value calculates a business’s current value, while equity value offers a snapshot of that business’s current and potential future value. 
Investing
Investment Value Vs. Fair Market Value: How They Differ
Learn about the differences between an asset's investment value and its fair market value, including why many think fair market value is unrealistic. 
Investing
Top 3 Pitfalls Of Discounted Cash Flow Analysis
The DCF method can be difficult to apply to reallife valuations. Find out where it comes up short. 
Investing
TMobile Runs Afoul of Dutch ZeroRating Rules
The carrier is getting in trouble in the Netherlands with regulators over data streaming. 
Investing
Equity Valuation In Good Times And Bad
Learn how to filter out the noise of the market place in order to find a solid way of determing a company's value. 
Investing
Cheap Stocks or Value Traps?
The value of stocks that trade at less than cash per share can be deceiving.