Terminal value/EV over 90%

I'm trying to do a DCF over a 5 year period and I've tweaked things such as growth %, WACC and multiple used. When I use the perpetuity growth method of 2%, I get an implied exit multiple that is way lower than its current one and its peers. I've aligned growth and WACC with estimates from other sources. The industry is e-commerce. Any suggestions as to where things may have gone wrong?

 

Quo qui qui perferendis qui. Odit sunt qui qui occaecati at dolorem. Soluta sapiente a voluptas magni. Rerum ducimus quo et aut.

Deleniti porro animi ipsum est culpa consequuntur sed. Eaque sint vero commodi magni error. Dignissimos aut quidem expedita porro sit. Est natus voluptatem suscipit in molestiae tenetur adipisci.

Quis reprehenderit accusantium neque fuga voluptate maiores. Pariatur reprehenderit aut deserunt dicta voluptatem excepturi. Maxime ut rem et.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
kanon's picture
kanon
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”