Shared Inputs
▶ Custom per-year growth rates
| Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Y11 | Y12 | Y13 | Y14 | Y15 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth (%) |
DCF (Perpetuity)
-
-
DCF (Exit Multiple)
-
-
Reverse DCF (Perp.)
-
-
Reverse DCF (Exit)
-
-
Money Back
-
-
FCF-SBC Projection & Discounting
| Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF-SBC | |||||||||||
| Growth | - | ||||||||||
| Disc. Factor | - | ||||||||||
| Disc. FCF | - |
Valuation Result
FCF-SBC Projection
FCF-SBC Projection & Discounting
| Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF-SBC | |||||||||||
| Growth | - | ||||||||||
| Disc. Factor | - | ||||||||||
| Disc. FCF | - |
Valuation Result
FCF-SBC Projection
Perpetuity Method
Implied growth for 10 years, then 2% terminal growth forever.
Exit Multiple Method
Implied growth for 10 years, then sold at 20x P/FCF-SBC.
Sensitivity: Implied Growth vs Discount Rate (Perpetuity)
Sensitivity: Implied Growth vs Discount Rate (Exit Multiple)
Implied FCF-SBC Projection (Perpetuity Method)
| Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF-SBC | |||||||||||
| Disc. FCF | - |
FCF-SBC Projection (using shared growth rates)
| Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Y11 | Y12 | Y13 | Y14 | Y15 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF-SBC |
P/FCF-SBC Multiples
Year 5 Valuation
Year 10 Valuation
CAGR by P/FCF-SBC Multiple
FCF-SBC Projection & Cumulative (using shared growth rates)
| Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Y11 | Y12 | Y13 | Y14 | Y15 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF-SBC | ||||||||||||||||
| Cumulative |
Result
Cumulative FCF-SBC vs Market Cap
Saved Stocks
Click to load. Data stored in localStorage.