DCF analysis tool - Multiple models - The investing desk

Copy shareable url

Risk-free rate

%

▲

▼

Discount rate

%

▲

▼

Current cash flow

$

▲

▼

Investment length

Terminal value method

Model 1

Probability

%

▲

▼

Growth

%

▲

▼

Terminal measure (e.g EBITDA)

$

▲

▼

Terminal multiple

X

▲

▼

Terminal value: $150.00k

Intrinsic value: $621.20m

Purchase price: $438.51m

Model 2

Probability

%

▲

▼

Growth

%

▲

▼

Terminal measure (e.g EBITDA)

$

▲

▼

Terminal multiple

X

▲

▼

Terminal value: $2.50m

Intrinsic value: $717.68m

Purchase price: $501.08m

Weighted intrinsic value: $0.00

Weighted purchase price: $0.00