Stock Valuation Model (Multiples Method)

Number of Years (N) for Cash Flow Projections ? Discount Rate (WACC %) ? Terminal EV/EBITDA Multiple ? EBITDA in Final Projection Year ? Enter Free Cash Flows for each year (comma separated) ? Example: 10,12,15,18,20 Net Debt ? Shares Outstanding ? Current Market Share Price ?

Valuation Results

Enterprise Value (EV): $ million

Equity Value: $ million

Implied Share Price: $

Current Share Price: $

Recommendation: