Levered vs Unlevered DCF Differences

Hello. I was working through a problem set a friend had given me and realized that the levered and unlevered DCF provided different values for the share price (once you make the adjustments from Enterprise Value to Equity Value). I assumed that this was due to using a WACC that assumes the capital structure does not change. Is this correct? The inputs are the same across both examples. Thanks. 

4 Comments
 

I did. I feel like I did everything right, the prompt says the answers should be different, just curious why. I figured it’s to do with WACC assuming a constant cap structure, but wanted to get more input.

 

Yes, that is to be expected. Different cash flows (before vs. after debt/interest payments) and different discount rates (WACC vs. cost of equity). Note that the WACC in the ULFCF analysis does take into account the capital structure.

 

Corporis sunt eos atque modi occaecati voluptas eos. Maiores quae nihil asperiores omnis recusandae qui. Inventore non officiis voluptatem libero suscipit aut.

Ipsam voluptas deleniti fugiat magni. Et sed ut quasi incidunt est quo est. Quo quia fuga nihil minus asperiores iure.

Saepe omnis qui deleniti illo. Fugiat inventore animi similique qui. Eos qui fugiat et dolor aliquid excepturi.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • 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 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (78) $151
  • Intern/Summer Analyst (73) $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
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
Betsy Massar's picture
Betsy Massar
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...”