Axial 5 Minute DCF Tool

Axial - Discounted Cash Flow Business Valuation Calculator
$ million, unless otherwise noted

Inputs
Date of Valuation
End Date of Latest Year of Financials
Operating Inputs ($M)
Revenue
EBITDA (Earnings)
Depreciation
Amortization
Capital Expenditures
Working Capital
Rate Inputs (%)
Discount Rate
Short Term Revenue Growth Rate (still growing)
Long Term Revenue Growth Rate (at maturity)
Tax Rate
Operating Summary
Revenue
% growth
EBITDA
% of sales
Depreciation
% of sales
Amortization
% of sales
EBIT
% of sales
Income Taxes
% tax rate
Net Operating Profit After Tax ("NOPAT")
% of sales
Plus: Depreciation
% of sales
Plus: Amortization
% of sales
Less: Capital Expenditures
% of sales
Less: Change in Working Capital
% of sales
Plus/Less: Change in Other Operating Assets/Liabilities
% of sales
Free Cash Flow ("FCF")
% of sales
Note: Working Capital
% of sales
This Discounted Cash Flow Analysis Template (Template) and all components thereo
sufficiency, or accuracy of the Template. In no event shall Axial be liable to you, or to a
Axial - Master Discounted Cash Flow Analysis Template (continued)
$ million, unless otherwise noted
Projection Period Calculation
Discount Period
Discounted FCF, Assuming Discount Rates as Shown
13.00%
15.00%
17.00%
Cumulative Discounted FCF over Projection Period
13.00%
15.00%
17.00%
Terminal Value Calculation
Terminal Year EBITDA
Terminal Year FCF
Terminal Year Discount Period
Discount Rate
Discount Rate Sensitivity Step
Perpetual Growth Rate
Perpetual Growth Rate Sensitivity Step
Discounted Cash Flow Summary
Discount Rate
Company Value Calculation
FCF over Projection Period
Terminus
Company Value
Company Value Attribution
% Value in Projection Period
% Value in Terminus
Implied Valuation Multiples
Company Value / 2015 Revenue
Company Value / 2015 EBITDA
Implied Terminal EBITDA Multiple
This Discounted Cash Flow Analysis Template (Template) and all components thereo
sufficiency, or accuracy of the Template. In no event shall Axial be liable to you, or to a
on Calculator
12/31/2015
12/31/2015
$50.0
$10.0
$3.0
$2.0
$3.5
$0.5
15.00%
6.00%
3.00%
35.00%
Instructions
Discounted cash flow (DCF) is a valuation technique that v
Step 1: Input the date of valuation (defaults to today), lat
average cost of capital to your specific business), short ter
the long term, steady state growth of your company), and
Step 2: Forecast the company's key financials and calcula
Step 3: The spreadsheet discounts the projection period a
Step 4: The sum of future cash flows determines the aggr
Outputs
Company Value
12/31/2015
50.0
--
12/31/2016
53.0
6.0%
10.0
20.0%
3.0
6.0%
2.0
4.0%
5.0
10.0%
10.6
20.0%
3.2
6.0%
2.1
4.0%
5.3
10.0%
1.8
35.0%
3.3
1.9
35.0%
3.4
6.5%
6.5%
3.0
6.0%
2.0
4.0%
(3.5)
(7.0%)
0.0
0.0%
0.0
0.0%
4.8
9.5%
3.2
6.0%
2.1
4.0%
(3.7)
(7.0%)
(0.0)
(0.1%)
0.0
0.0%
5.0
9.4%
0.5
1.0%
0.5
1.0%
plate) and all components thereof are provided on an as is basis and your use of the Template is at
shall Axial be liable to you, or to any third party, for any lost profits, incidental, consequential, punitive
Template (continued)
0.5
4.7
4.7
4.6
34.4
31.9
29.7
15.5
7.4
9.5
Terminal Value ("TV")
15.00%
2.00%
3.00%
1.00%
Discount Rate
13.00%
15.00%
17.00%
Implied EBITDA Multiple
Discount Rate
13.00%
15.00%
17.00%
Perpetual Growth Rate = 2.00%

13.00%
15.00%
34.4
21.3
55.7
31.9
15.3
47.2
61.7%
38.3%
67.6%
32.4%
1.1x
1.1x
5.6x
5.3x
4.7x
0.9x
0.9x
4.7x
4.5x
4.0x
plate) and all components thereof are provided on an as is basis and your use of the Template is at
shall Axial be liable to you, or to any third party, for any lost profits, incidental, consequential, punitive
DCF) is a valuation technique that values your business based on its future cash flows.
of valuation (defaults to today), latest year end, operating figures, discount rate (reflects the weighted
to your specific business), short term revenue growth rate, long term revenue growth rate (reflects
tate growth of your company), and tax rate.
ompany's key financials and calculate the corresponding free cash flows.
et discounts the projection period and terminal cash flows to today using the discount rate.
ure cash flows determines the aggregate value of the business today (summarized below).
$48.6
1.0x
4.9x
12/31/2017
56.0
5.7%
12/31/2018
59.0
5.3%
Twelve Month Period Ending

12/31/2019
12/31/2020
12/31/2021
61.9
64.8
67.6
5.0%
4.7%
4.3%
11.2
20.0%
3.4
6.0%
2.2
4.0%
5.6
10.0%
11.8
20.0%
3.5
6.0%
2.4
4.0%
5.9
10.0%
12.4
20.0%
3.7
6.0%
2.5
4.0%
6.2
10.0%
13.0
20.0%
3.9
6.0%
2.6
4.0%
6.5
10.0%
13.5
20.0%
4.1
6.0%
2.7
4.0%
6.8
10.0%
2.0
35.0%
3.6
2.1
35.0%
3.8
2.2
35.0%
4.0
2.3
35.0%
4.2
2.4
35.0%
4.4
6.5%
6.5%
6.5%
6.5%
6.5%
3.4
6.0%
2.2
4.0%
(3.9)
(7.0%)
(0.0)
(0.1%)
0.0
0.0%
5.3
9.4%
3.5
6.0%
2.4
4.0%
(4.1)
(7.0%)
(0.0)
(0.1%)
0.0
0.0%
5.6
9.4%
3.7
6.0%
2.5
4.0%
(4.3)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
5.9
9.5%
3.9
6.0%
2.6
4.0%
(4.5)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
6.1
9.5%
4.1
6.0%
2.7
4.0%
(4.7)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
6.4
9.5%
0.6
1.0%
0.6
1.0%
0.6
1.0%
0.6
1.0%
0.7
1.0%
and your use of the Template is at your own risk. Axial makes no guarantees or warranties of any kind
, incidental, consequential, punitive, special, or indirect damages arising out of or in connection with th
1.5
2.5
3.5
4.5
5.5
4.4
4.3
4.2
4.1
3.9
3.8
3.8
3.6
3.4
3.5
3.3
3.0
3.3
3.0
2.7
Present Value of TV
2.00%
3.00%
4.00%
68.2
57.7
50.0
75.7
63.1
54.1
84.9
69.5
58.8
Discount Rate
2.00%
4.7x
4.0x
3.5x
wth Rate = 2.00%

17.00%
3.00%
5.2x
4.4x
3.8x
4.00%
5.8x
4.8x
4.1x

13.00%
15.00%
17.00%
29.7
11.2
41.0
34.4
23.7
58.1
31.9
16.7
48.6
29.7
12.2
41.9
72.6%
27.4%
59.2%
40.8%
65.6%
34.4%
71.0%
29.0%
0.8x
0.8x
4.1x
3.9x
3.5x
1.2x
1.1x
5.8x
5.5x
5.2x
1.0x
0.9x
4.9x
4.6x
4.4x
0.8x
0.8x
4.2x
4.0x
3.8x
and your use of the Template is at your own risk. Axial makes no guarantees or warranties of any kind
, incidental, consequential, punitive, special, or indirect damages arising out of or in connection with th
Legend
Blue = Inputs
Green = Linked to Inputs
Orange = Linked to Projections
Black = Calculations
eflects the weighted

wth rate (reflects
Notes on Model Assumptions

Model assumes that the following are constant as a % of rev
Model assumes that revenue growth adjusts from short to lo
Model assumes a flat discount rate
12/31/2022
70.3
4.0%
12/31/2023
72.9
3.7%
12/31/2024
75.4
3.3%
12/31/2025
77.6
3.0%
14.1
20.0%
4.2
6.0%
2.8
4.0%
7.0
10.0%
14.6
20.0%
4.4
6.0%
2.9
4.0%
7.3
10.0%
15.1
20.0%
4.5
6.0%
3.0
4.0%
7.5
10.0%
15.5
20.0%
4.7
6.0%
3.1
4.0%
7.8
10.0%
2.5
35.0%
4.6
2.6
35.0%
4.7
2.6
35.0%
4.9
2.7
35.0%
5.0
6.5%
6.5%
6.5%
6.5%
4.2
6.0%
2.8
4.0%
(4.9)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
6.7
9.5%
4.4
6.0%
2.9
4.0%
(5.1)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
6.9
9.5%
4.5
6.0%
3.0
4.0%
(5.3)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
7.1
9.5%
4.7
6.0%
3.1
4.0%
(5.4)
(7.0%)
(0.0)
(0.0%)
0.0
0.0%
7.4
9.5%
0.7
1.0%
0.7
1.0%
0.8
1.0%
0.8
1.0%
arranties of any kind as to the adequacy, completeness,

n connection with the use of the Template.
6.5
7.5
8.5
9.5
3.0
2.7
2.4
2.8
2.4
2.1
2.5
2.2
1.9
2.3
1.9
1.7
t Value of TV
2.00%
3.00%
4.00%
13.00%
15.00%
17.00%
21.3
15.3
11.2
23.7
16.7
12.2
26.6
18.4
13.2

13.00%
15.00%
17.00%
34.4
26.6
61.0
31.9
18.4
50.3
29.7
13.2
42.9
56.4%
43.6%
63.4%
36.6%
69.2%
30.8%
1.2x
1.2x
6.1x
5.8x
5.8x
1.0x
0.9x
5.0x
4.7x
4.8x
0.9x
0.8x
4.3x
4.1x
4.1x
arranties of any kind as to the adequacy, completeness,

n connection with the use of the Template.
constant as a % of revenue for all future years of the business: EBITDA, depreciation, amortization, ca
adjusts from short to long term growth rate linearly over 10 years
A, depreciation, amortization, capital expenditures, level of working capital

Axial 5 Minute DCF Tool

Uploaded by

Copyright:

Available Formats

Axial 5 Minute DCF Tool

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Axial 5 Minute DCF Tool

Uploaded by

Copyright:

Available Formats

Axial - Discounted Cash Flow Business Valuation Calculator

$ million, unless otherwise noted

Discounted Cash Flow Summary

Terminal Value ("TV")

Implied EBITDA Multiple

Perpetual Growth Rate = 2.00%

Twelve Month Period Ending

Perpetual Growth Rate

wth Rate = 2.00%

Perpetual Growth Rate = 3.00%

eflects the weighted

Notes on Model Assumptions

arranties of any kind as to the adequacy, completeness,

Perpetual Growth Rate = 4.00%

arranties of any kind as to the adequacy, completeness,

A, depreciation, amortization, capital expenditures, level of working capital

You might also like