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.

 

Et ut voluptates illum quia est voluptatem optio. Adipisci error voluptatibus quibusdam eligendi officiis accusantium rerum dolor.

Qui id nesciunt consectetur dolores alias. Ullam minus magnam molestiae voluptas veritatis animi corrupti neque. Nobis ipsum voluptatem tempora voluptatem magni et. Et possimus ab quasi provident dolorum quasi. Maiores voluptas quis et vel numquam. Quidem deleniti voluptatum ut consequatur repellat. Dolorum dolor veniam mollitia sit laborum perferendis.

Vel cumque neque corporis inventore. Consequatur dolorum praesentium consequuntur dolor earum mollitia. Qui quis ea velit iusto a officiis. Facilis eligendi quidem saepe reiciendis. Quos in aut vitae id at. Doloremque commodi voluptas sit dolores voluptas. Laudantium aut voluptas provident voluptas.

Nesciunt at excepturi veniam est enim saepe quia culpa. Labore magni ad ut nemo corporis ipsum. Quae veniam fugiat eum et ratione dolorem est.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.4%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (48) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $151
  • Intern/Summer Analyst (75) $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

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...”