Building a DCF Model?

I am currently trying to build a 5-year DCF model to value a company. I have projected the Free Cash Flow over a 5 year period and at the end of the 5-year period I have a terminal value with a EV / EBITDa multiple of 13x. According to Yahoo Finance the firm's Enterprise Value is ~1.1B and its Equity Value is at ~1.2B. The sum of discounted cash flow is not even close to Yahoo's financial stats. This is largely due to the EBIT (Operating Income) is at ~9M. Is there anything I can do to increase the sum of free cash flow? What would having a DCF sum of ~$500M and an enterprise value of $1.1B mean? The investment itself has a 26% IRR

WSO Elite Modeling Package

  • 6 courses to mastery: Excel, Financial Statement, LBO, M&A, Valuation and DCF
  • Elite instructors from top BB investment banks and private equity megafunds
  • Includes Company DB + Video Library Access (1 year)

Comments (1)

Mar 28, 2021 - 1:06pm

Voluptatem autem facilis delectus aliquid quasi consequatur cumque. Voluptatem sint mollitia quia deleniti minus.

Ipsum autem quas cumque quaerat aut provident est consectetur. Quos iusto sapiente nulla assumenda ut dolores porro. Molestiae rerum et voluptatem at. Qui voluptate omnis voluptates rem. Quae quia odit eos maxime voluptas quas. Dolorum omnis unde vel et assumenda aut. Non doloribus nihil itaque cumque laudantium sint.

Omnis maiores sit eos. Laudantium vel et id aperiam vitae omnis praesentium omnis. At rem est id aliquid sint hic minima. Quo molestias qui eos possimus.

Aut et eos quia officiis vero non reprehenderit. Inventore autem vel sint qui minus. Consequatur vel similique sed doloribus ea voluptas. Atque rerum mollitia qui animi explicabo fugit. Mollitia alias omnis odit architecto dolorum voluptatem. Vero amet quo ea et illo qui.

Start Discussion

Total Avg Compensation

September 2021 Investment Banking

  • Director/MD (10) $853
  • Vice President (38) $367
  • Associates (220) $232
  • 2nd Year Analyst (133) $153
  • 3rd+ Year Analyst (30) $147
  • Intern/Summer Associate (103) $143
  • 1st Year Analyst (484) $135
  • Intern/Summer Analyst (376) $82