DCF Valuation Calculator (5-Year)
// project FCFF 5 tahun + terminal value, discount dengan WACC
Revenue Year 0 (Rp T)
Growth Year 1 =
12%
Growth Terminal =
4,0%
EBIT Margin =
20%
Pajak % =
22%
WACC % =
12,0%
Item
Y1
Y2
Y3
Y4
Y5
Revenue (Rp T)
EBIT
NOPAT
FCFF
PV(FCFF)
Sum PV(FCFF) Y1-Y5:
-
Terminal Value Y5:
-
PV(Terminal Value):
-
Enterprise Value:
-