DCF Valuation Model

Discounted Cash Flow analysis with sensitivity table. Built from real IB valuation experience at UBS and ABSLI.

Company & Assumptions

Company Name

WACC (%)

Terminal Growth Rate (%)

Net Debt (₹ Cr)

Shares Outstanding (Cr)

Current Market Price (₹, optional)

Projected Free Cash Flows (₹ Crore)

Or use FCF Growth Rate (%) instead

Valuation Results

Intrinsic Value Per Share

—

Based on DCF analysis

Enterprise Value

—

Equity Value

—

PV of FCFs

—

Terminal Value (PV)

—

⚠ This tool is for educational purposes only. DCF valuations are sensitive to assumptions. Always conduct thorough due diligence before any investment decision.

Cash Flow Breakdown

Year	FCF (₹Cr)	Discount Factor	PV of FCF (₹Cr)

Sensitivity Analysis — Intrinsic Value (₹)

WACC (rows) vs Terminal Growth Rate (cols)