Site icon Huliganov.TV

Excel from the DCF Lesson

Advertisements

This article shows the spreadsheet I made to illustrate the DCF lesson on YouTube. The image that comes next before the table, has nothing to do with it but it came up on the “content enriching” function, and it looked interesting, so I thought I’d share it with you at the same time.

For those wishing to see the DCF lesson, here it is:

Countries impeding the free flow of information on-line
Cost of Capital
0.15
Time 0 1 2 3 4 5 6
Cash At Start 100,000
EBITDA (100,000) 20,000 200,000 300,000 350,000 350,000
CAPEX (50,000) (30,000)
FCF 100,000 (150,000) 20,000 200,000 270,000 350,000 350,000
Annuity Value 2,333,333
Discount Factor 1.0000 0.8696 0.7561 0.6575 0.5718 0.4972 0.4323
DCF 100,000 (130,435) 15,123 131,503 154,373 174,012 1,160,079
Value of the Business 1,604,656
52.20190420.976027
Exit mobile version