Terminal Value Calculator

Calculate terminal value with the Gordon Growth or Exit Multiple method, then discount it back to today and bridge enterprise value to equity value per share.

View all free tools

Inputs

Results

Terminal value
$1,471.4m
Value at the end of the projection period
Discounted terminal value
$913.6m
Present value discounted 5 years
Implied enterprise value
$913.6m
Using terminal value only, before net debt
Implied equity value
$663.6m
Enterprise value less net debt
Implied share price
$13.3
Equity value divided by diluted shares

Formula

Terminal value = Final-year FCF × (1 + perpetual growth rate) ÷ (WACC − perpetual growth rate)

Terminal value estimates the value of cash flows beyond the explicit forecast period. In a DCF, it often represents most of enterprise value, so small changes in WACC, perpetual growth, or exit multiple can move valuation materially.

Sensitivity table

Present value of terminal value in $m. Rows flex perpetual growth and columns flex WACC.

Growth / WACC9%10%11%
2%$947.0m$791.7m$672.6m
3%$1,115.7m$913.6m$764.1m
4%$1,351.9m$1,076.3m$881.7m

When to use Gordon Growth

Use Gordon Growth when the business is expected to mature into a stable long-term cash flow profile. It is best for DCF models with defensible FCF and long-run growth assumptions.

When to use Exit Multiple

Use Exit Multiple when comparable company or transaction multiples are a better proxy for market value. It is common in LBOs, private equity cases, and market-based DCFs.

Common modeling mistake

Do not let perpetual growth exceed or equal WACC. The formula breaks because it implies cash flows grow forever as fast as, or faster than, the discount rate.

Keep modeling

Related financial calculators and templates

Use these next-step tools and Excel templates to turn the quick calculation into a more complete finance workflow.