PFC - Projected Free-Cashflow Model
Copyright 2014 BusinessAllstars.com - All Rights Reserved

XL     Name Date   
Current Yr Growth Next Year WACC
EBIT $ % $ %
Tax Rate %
NOPAT $
Invested Capital (BV) $ % $
Growth Yr Proj. FCF Horizon FV by Yr PV by Yr
1 $ $ $
change yr 2/yr 1 % 2 $ $ $
change yr 3/yr 2 % 3 $ $ $
change yr 4/yr 3 % 4 $ $ $
change yr 5/yr 4 % 5 $ $ $ $
change yr 6/yr 5 % 6 $ ----------------
L-term const. growth % Value of the Firm $
less Interest Bearing Debt $
Net Equity Value $
add Non-Operating Assets $
Gross Equity Value $
divide by number of shares
Equity Value per share $


Enter Inputs in the YELLOW boxes & Tab from box to box