DCF Valuation
Sensitivity — value / share
| Growth ↓ / WACC → | 9.0% | 10.0% | 11.0% |
|---|---|---|---|
| 6.0% | $205.3 | $176.4 | $154.3 |
| 8.0% | $238.9 | $204.3 | $178 |
| 10.0% | $278 | $236.7 | $205.3 |
Center cell = your inputs. A DCF is only as good as its assumptions.
Valuation model, not advice · TopOpenTools.com