Calculators

Live results. Hover over each row to see the formula.

Year 0 FCF ($M)

Growth rate (%)

WACC (%)

Terminal growth (%)

Forecast years

PV of explicit FCFs$473.38M

Terminal Value$2,008.08M

PV of Terminal$1,246.86M

Enterprise Value$1,720.24M