✓ defensible inputs
Enterprise value$—PV FCF + PV terminal
Equity value$—EV − net debt
Price / share$—
EV / EBITDA—on year-1 EBITDA
Where the value comes from
FCF
PV of FCF
PV of terminal value
The five-year projection
| Year | Revenue | EBITDA | FCF | Disc. factor | PV of FCF |
|---|
Put a number you can defend in the deck.
The $49 Excel model adds the full valuation bridge, sensitivity to WACC ±2%, and the companion-AI pack that derives your inputs.