DCF Model Feedback

Hello,

Not sure if this is the correct area to post this (I haven't been on here in ages) but I would like some feedback on my DCF model.

The analysis tab has the financials from the SEC website. I analyzed the quarterly income numbers for two years and also the annual numbers for 5 years. This helped me see operating/net income margins, tax rate, and also the y/y percentages. I also calculated the FCF on this page as well. I did two types, simple FCFE (FCF from operations - Capex) and FCFE that included net borrowings.

On the model tab, I take the historical revenue numbers and project future revenues using a growth rate. I then multiply this projected revenue by the average net income margin to get projected net income. Then i multiply by the FCFE rate to get projected FCF.

I calculated WACC & terminal value (I used a perpetual growth rate of 2%) then used WACC to discount my projected FCF & terminal value to present value.

Once i get the present value i add this all up and divide by the shares outstanding.

I am just looking for some feedback on how this model is and anywhere that it can be improved.

Thanks!!

Attachment Size
DCF 23.08 KB 23.08 KB
1 Comments
 

Veniam facilis neque voluptatibus velit sed. Ad consequatur corporis eum culpa tempore blanditiis blanditiis. Iste quo iure dolor id. Quis est fugit mollitia quam id quos omnis.

Aspernatur veritatis saepe ipsam sint praesentium eaque iusto. Odit aut voluptas et officia vel tenetur. Consequatur corporis sed provident architecto beatae amet deleniti officiis. Rerum porro architecto architecto hic corrupti expedita sunt est. Eveniet voluptate illum similique dolores. Ut dicta aut iste quam et nisi.

Nihil pariatur voluptas aut placeat dignissimos aperiam omnis. Distinctio rem modi est expedita excepturi. Rerum minus iure dolorem error officiis velit. Hic ipsum enim assumenda error quibusdam in reprehenderit.

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

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (77) $151
  • Intern/Summer Analyst (71) $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
kanon's picture
kanon
99.0
5
DrApeman's picture
DrApeman
98.9
6
dosk17's picture
dosk17
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
GameTheory's picture
GameTheory
98.9
9
CompBanker's picture
CompBanker
98.9
10
Linda Abraham's picture
Linda Abraham
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...”