DCF question- getting different answers for the same situation

Hi,

This is a conceptual question. I am confused with a DCF situation. The attached Excel file shows my calculations.

I am trying to do a very simple three-period DCF by two methods: 1. deducting interest expense from cash flow 2. accruing interest expense to debt. However, for some reason the two methods are giving me different answers (the yellow cells show the answer). Theoretically, both of them should yield the same answer. Can anyone here please help me understand what I am doing wrong?

Thanks.

Attachment Size
DCF question.xls 60 KB 60 KB
8 Comments
 

can you please make this a little less messy ? sometimes people are turned off if presentation of the model isn't that good.

"so i herd u liek mudkipz" - sum kid "I'd watergun the **** outta that." - Kassad
 
Best Response
musicgold

Hi,

This is a conceptual question. I am confused with a DCF situation. The attached Excel file shows my calculations.

I am trying to do a very simple three-period DCF by two methods: 1. deducting interest expense from cash flow 2. accruing interest expense to debt. However, for some reason the two methods are giving me different answers (the yellow cells show the answer). Theoretically, both of them should yield the same answer. Can anyone here please help me understand what I am doing wrong?

Thanks.

AttachmentSize DCF question.xls54.5 KB

Your model is taking into account that when you accrue interest expenses, the interest gets compounded as well. If you set the interest rate to 0%, you'll notice that both answers are equal now.

 
Sav musicgold:

Hi,

Theoretically, both of them should yield the same answer.

Please provide support for this statement.

In the first case I am deducting the interest expense (@5%) before discounting back the cash flow. In the second case, I am increasing the debt amount by the same rate. Conceptually, both treatments are the same.

 
mudkipz

can you please make this a little less messy ? sometimes people are turned off if presentation of the model isn't that good.

For some reason I am not able to remove the old file and upload a new file.

 

Why are you discounting FCFF by the Cost of Equity and not your discount rate (WACC). I know this is supposed to be Unlevered Cash Flow (right?), so in that case, cost of equity is the right discount rate, but FCFF implies that you are measuring by cash flow to the firm (or debt and equity holders). Which in that case, should be WACC to account for cost of debt and equity...

"An investment in knowledge pays the best interest." - Benjamin Franklin
 

Aut consequatur aperiam et dolorem repellendus exercitationem voluptatibus. Molestias non facere minima non.

Dolor vitae dolores veritatis. Quas est ratione eius sed similique minima assumenda. Quae atque ipsum labore minus repellendus accusantium.

Neque non consequatur nobis sed tempora qui laborum. Vero nam vero sint. Optio neque fugit reiciendis cumque non voluptatem. Aut maiores dolorem distinctio vero. Pariatur in excepturi voluptas laborum enim quo vitae. Quia repellendus cumque est alias quo tenetur dolorum voluptatem.

Qui ut hic perferendis quidem veniam molestias. Ut est quia dolorem placeat dolore velit. Minus dolorem error quod. Itaque ut ut et ut quo reiciendis error ut. Tempore quia cum quis voluptatem debitis atque tempora. Consequatur omnis fuga aut error.

"An investment in knowledge pays the best interest." - Benjamin Franklin

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 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 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 (75) $151
  • Intern/Summer Analyst (65) $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
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
DrApeman's picture
DrApeman
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
98.9
10
Jamoldo's picture
Jamoldo
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...”