Treasury stock method and DCF

Hi,

I'm doing a DCF for a private / unlisted company. The company has 10 outstanding options that are ITM for a strike price of 5 dollars. What share price should I use to calculate FDSO and the treasury stock method? Do I use the non-fully diluted price calculated in the DCF?

6,197 WSO Academy Investment Banking Session Reviews: 4.82/5

Class of '24 Oct 2026 Cohort

5.00/5

Investment Banking LinkedIn Review

“I wanted to share some feedback on my sessions with Andre. Andre has deep knowledge of investment banking, and he approaches every topic very strategically. His guidance while I was preparing my interview stories was especially valuable. One thing that stood out was that even a week after our previous session, Andre remembered me and everything I had shared about my background and goals. That meant a lot to me and made our sessions much more productive. He is also very direct. He tells me clearly what works and what doesn’t, which is exactly the kind of feedback I need. At the same time, he is funny and witty, so working with him is a lot of fun. Our sessions almost always run longer than scheduled, because Andre makes sure we cover everything properly before we wrap up. He is very dedicated and very patient, and I really appreciate the time and effort he puts in. I leave every session with Andre feeling clearer and more confident about my preparation. Thank you, Andre.”

Southern Illinois University at Edwardsville

Class of '20 Jul 2026 Cohort

5.00/5

Investment Banking Mock Interview

“Julius has continued to go above and beyond each time I have a session with him. I have had 20+ sessions since joining the Academy and he is always willing to push your knowledge, put you in situation where you feel pressure and provides a calmness and will help you think through the situation. Like for today's mock he had built out a modeling test (LBO), something I had never done before, he pushes your knowledge while working through it and then provides great explanations on anything you may have missed at the end. I feel like he's provided me with the most valuable feedback and continues to will help anyone who is hungry to learn and expand their knowledge. Truley a great mentor!”

See All 11,447 WSO Academy Reviews

1 Comments

WSO Monkey Bot

O

1y

Ut quia praesentium odit labore omnis numquam. Dolor eaque est quod officiis rerum. Vel quidem aut quod neque. Blanditiis eum ut aliquam.

Corporis et incidunt occaecati voluptas laborum. Saepe placeat aliquid et qui ea repellendus corrupti. Ab est dolore placeat et reiciendis. Omnis voluptate voluptas aut aliquam tenetur explicabo. Culpa maiores et quisquam aliquam vel ea. Ipsum eveniet quia at qui corrupti ut.

+160	UBS Tech layoff	52	17h
+144	UBS’s M&A BANKERS ARE DOING TERRIBLY. $200M EXTRA IS BEING CUT	29	17h
+143	Analyst: Why is UBS IB doing worse than peers?, UBS CFO: No Comment	21	51m
+58	How do YOU manage networking requests?	17	2h
+49	Are target prospects getting dumber?	26	14m
+37	What Differentiates the Best Analysts as AI Improves?	9	4d
+36	Quitting After First 4 months	12	23h
+34	MBB Pay Raises	26	23h
+33	Cornell Club T10 Rankings (UPDATED 10/2026)	19	1d
+23	Leaked Interview Questions to Chinese Recruiting Services	17	20m

1	redever	99.2
2	BankonBanking	99.0
3	kanon	99.0
4	Secyh62	99.0
5	Betsy Massar	98.9
6	CompBanker	98.9
7	dosk17	98.9
8	GameTheory	98.9
9	DrApeman	98.9
10	Linda Abraham	98.8

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Treasury stock method and DCF

Score Breakdown

Feedback

Score Breakdown

Feedback

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Treasury stock method and DCF

See All Comments - 100% Free

Trending Content - Investment Banking Forum