FCF grows linearly from start growth to end growth over N years, discounted back using WACC.
Terminal value uses Gordon growth. Share count converts value to per-share.
Results
Present Value of FCF
—
Terminal Value (PV)
—
Equity Value
—
Per Share Value
Projected Cash Flows (Discounted)
Bars show projected FCF each year in present-value terms.
| Year | FCF (₹) | Discount Factor | PV of FCF (₹) |
|---|