DCF Calculator

Discounted cash flow with terminal value (simple model).

Inputs

Current annual free cash flow (PKR)FCF growth (%)Annual growth for the forecast period.Discount rate (%)Terminal growth (%)Forecast years

Results

PV of cash flows

PKR 1,940,246,833

PV of terminal value

PKR 2,103,490,508

Enterprise value (EV)

PKR 4,043,737,341

Terminal value uses Gordon Growth: \(TV = \\frac{FCF_{n+1}}{r-g}\\)