Back to Business
DCF Valuation Calculator
DCF valuation — project free cash flows, compute terminal value (Gordon Growth), discount at WACC to get enterprise and equity value.
Inputs
Results
PV of Projected FCFs₹ 3,08,95,470
Terminal Value₹ 14,23,87,200
PV of Terminal Value₹ 8,07,94,321
Enterprise Value₹ 11,16,89,791
Net Debt₹ 0
Equity Value₹ 11,16,89,791
Intrinsic Value per Share₹ 112
| Year | FCF | PV of FCF |
|---|---|---|
| 1 | ₹ 60,00,000 | ₹ 53,57,143 |
| 2 | ₹ 72,00,000 | ₹ 57,39,796 |
| 3 | ₹ 86,40,000 | ₹ 61,49,781 |
| 4 | ₹ 1,03,68,000 | ₹ 65,89,051 |
| 5 | ₹ 1,24,41,600 | ₹ 70,59,698 |
| Terminal | ₹ 14,23,87,200 | ₹ 8,07,94,321 |