PV Terminal Value/EV = 40% is too low?

Disclaimer: Valuation Post, if you are on Christmas/Holiday mood, I do not want to give you undesired work vibes. Therefore, stop reading here.

Context: I am modelling this company with belongs to an industry with tremendous growth potential. Until now, my COGS was growing with the production rate growth only. After redoing the financial statements analysis, I noticed that their COGS/Revenue Ratio never went below 50% (Price has cycles) So I added a new lower bound constraint that the ratio in the growth phase (first 5y) could not go below 50%, otherwise it will correct itself an adjust. Moreover, in the horizon (year 10), the constraint increases to 71.5% (taken from industry reports) to assume the company has mature. Years 6 to 9 are adjustment years with the rate growing with a linear interpolation between 50% and 71.5%. My PV TV/EV went from over 80% to 40%. I know that having a value over 80% is a red flag, but isn’t 40% too low? (Naturally the share price went from 35 to 20)

1 Comments
 

Voluptate libero ipsa commodi omnis sit et. Quo doloribus libero dolorum rerum nihil aut.

Quis possimus veritatis asperiores necessitatibus fugit. Quod eligendi modi magni expedita reiciendis beatae dolorem. Ea aspernatur earum voluptatem blanditiis aut exercitationem.

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

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

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

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
DrApeman's picture
DrApeman
98.9
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...”