Tool
DCF Calculator.
Value businesses on a cash-flow basis using free cash flow assumptions, WACC and terminal value logic.
Discounted cash flow
Enter parameters
The calculator uses a deliberately reduced DCF model: five projection years, WACC, terminal value and equity bridge. It is designed for an initial plausibility check, not as a valuation report.
Overview
Free cash flow, discounting and contribution to enterprise value
The table shows the five projection years with discount factor and present value. The chart shows how strongly the discounted terminal value drives the valuation.
| Year | FCF | Discount factor | Present value |
|---|---|---|---|
| 1 | 1,060,000 € | 0.909 | 963,636 € |
| 2 | 1,123,600 € | 0.826 | 928,595 € |
| 3 | 1,191,016 € | 0.751 | 894,828 € |
| 4 | 1,262,477 € | 0.683 | 862,289 € |
| 5 | 1,338,226 € | 0.621 | 830,933 € |
| TV | Gordon Growth | 0.621 | 9,922,315 € |
PV = FCF / (1 + WACC)^t, with n = 5 for terminal value.
Jahr 1 bis 5 zeigen die diskontierten Free Cash Flows, TV den diskontierten Terminal Value.
Bridge
Equity bridge
The waterfall chart shows the path from enterprise value to equity value.
Coral marks deductions. Navy marks enterprise value, equity value and value-increasing counter-effects such as net cash.
Sensitivity
5 × 5 matrix for WACC and terminal assumptions
Low equity values are shaded red, high values blue. The current combination is highlighted.
Columns = perpetual growth rate
| WACC | 0.5 % | 1.0 % | 1.5 % | 2.0 % | 2.5 % |
|---|---|---|---|---|---|
| 8.0 % | 16.9 m € | 17.9 m € | 19.0 m € | 20.2 m € | 21.7 m € |
| 9.0 % | 14.9 m € | 15.6 m € | 16.4 m € | 17.3 m € | 18.3 m € |
| 10.0 % | 13.3 m € | 13.8 m € | 14.4 m €Current | 15.1 m € | 15.8 m € |
| 11.0 % | 12.0 m € | 12.4 m € | 12.8 m € | 13.4 m € | 13.9 m € |
| 12.0 % | 10.9 m € | 11.2 m € | 11.6 m € | 12.0 m € | 12.4 m € |
Rows change WACC by ±1 and ±2 percentage points. Depending on the method, columns change Gordon growth by ±0.5 and ±1 percentage points or the exit multiple by ±1x and ±2x.
Report by email
Receive the result by email
We will send you the result as a PDF by email. Marketing consent is optional and not required for the result email.
When a DCF makes sense
The discounted cash flow method is particularly suited to businesses with reliable cash flows and a reasonably foreseeable development path. For very early-stage startups without a stable operating base, it is usually the wrong tool. For those cases, the startup valuation calculator is the better high-level negotiation tool.
The model follows the usual DCF logic in simplified form and focuses on the levers that most often make the greatest difference in negotiations: free cash flow, WACC, terminal value and equity bridge.
What belongs in free cash flow
Free cash flow captures how much cash the operating business generates after all necessary investment. The starting point is operating profit after tax (EBIT × (1 − tax rate)). Depreciation and amortisation are added back because they are non-cash, while capital expenditure (CapEx) and any build-up of non-cash working capital are deducted.
Interest payments do not belong in free cash flow. Financing costs are already reflected in the WACC. One-off effects and extraordinary items are also excluded because they are not informative for sustainable earning power.
In a full DCF model, a driver-based forecast does not mechanically roll forward prior-year free cash flow. What matters is how revenue growth, EBIT margin, taxes and reinvestment interact. If CapEx and working capital cannot be planned reliably as separate line items, reinvestment can be cross-checked through a sales-to-capital ratio: how much additional invested capital does the business need for incremental revenue? That ratio does not measure how revenue growth affects the EBIT margin. Margin remains a separate driver and is modelled as a path from current margin to target margin. This calculator does not model those drivers individually: it rolls the free cash flow you enter forward with a growth rate (or uses five manually set annual values); the driver-based view here is for context, not an input.
That is why free cash flow is often more informative than EBITDA, which is popular in multiple-based valuations. EBITDA largely leaves reinvestment and working-capital absorption aside; free cash flow shows whether growth actually creates value after investment. The price is more assumptions and a better understanding of the specific business model.
Normalisations: the hidden negotiation
The quality of any DCF stands or falls with the input data. In practice, historical results are therefore normalised before being used as the basis for the planning model. The aim is to isolate a sustainable, recurring level of earnings that reflects the company's actual operating performance.
In owner-managed businesses, the most important item is almost always the managing director's remuneration. If it is below market level (because the owner pays himself through distributions), free cash flow is overstated. If it is above market level, free cash flow is understated. In either case, a market-standard remuneration level has to be used to make the analysis comparable.
Other common adjustments concern one-off effects (litigation costs, relocation, restructuring, extraordinary income), transactions with related parties (rent for a property owned by the shareholder above or below market, group transfer pricing) and pro forma adjustments for changes after closing (do synergies fall away? do new stand-alone costs arise?).
Working capital also has to be normalised. Seasonal swings or a fortuitous balance-sheet date can distort the picture. What matters is the sustainable average level.
The key point is that normalisations are not a neutral arithmetic exercise. Buyer and seller will systematically adjust in opposite directions. The seller strips out one-off costs and argues that the adjusted free cash flow reflects the true earning capacity. The buyer challenges every adjustment and adds deductions for expected stand-alone costs. The gap between the two approaches can easily amount to 20% to 30% of enterprise value.
This work usually sits in the economic workstream of a transaction. M&A advisers, auditors or corporate-finance advisers prepare the adjustments and negotiate them with the other side. As transaction lawyers, we need to understand the output and make sure it is carried across correctly into the documentation, especially purchase-price mechanics, earn-out definitions and balance-sheet warranties. Anyone who does not involve an economic adviser runs the risk that valuation issues are debated in the legal workstream, where they do not belong.
Why WACC matters
The WACC (weighted average cost of capital) determines how strongly future cash flows are discounted to present value. Even small changes can move valuation noticeably, especially where a large share of enterprise value comes from the terminal value. The size of the effect depends on the cash-flow profile, growth assumption and terminal-value method. This is why the sensitivity matrix matters more than any single WACC input.
WACC consists of the cost of equity and the cost of debt. The cost of equity follows the CAPM (capital asset pricing model): risk-free rate + beta × equity risk premium. The cost of debt is taken after tax, i.e. debt interest × (1 − tax rate).
CAPM comes from the world of listed companies, where investors are broadly diversified and the market value of equity can be observed at any time through the share price. Private companies have neither feature, and that has consequences for two central parameters:
Beta factor: the market beta of listed companies will typically fall somewhere between 0.8 and 1.5. Whether that is enough for a private transaction depends on the buyer profile. A strategic investor or private equity fund with a broad portfolio can often stay close to market beta, perhaps with a size premium. A sole entrepreneur acquiring a first company in an MBO carries concentrated risk. In such cases, so-called total beta may better reflect the actual risk profile. A market beta of 1.2 can then become a total beta of 2.5 to 3.5. Additional premiums for illiquidity or key-person dependency are also common.
Capital structure: weighting equity and debt in WACC technically requires market values. In private companies, that creates a circularity: equity value is the result of the valuation, but the valuation needs WACC, and WACC needs equity value. In practice, one therefore works with an estimated capital structure, typically derived from comparable companies or from the company's target structure (what debt ratio should a business of this kind optimally carry?).
As rough orientation for Germany: a risk-free rate in the region of 2.5% to 3% is plausible. An equity risk premium of 5.5% to 6.5% is a realistic corridor. A country risk premium is often 0% for Germany, but may matter elsewhere.
Terminal value
The terminal value captures the value of all cash flows after the explicit planning period. It regularly accounts for 60% to 80% of enterprise value and is therefore the single most influential parameter in the entire model.
Two approaches are common. Under the Gordon growth model, free cash flow is assumed to continue growing at a constant rate from year 6 onwards. As a cautious orientation, the perpetual growth rate for mature businesses often falls in the range of 1% to 2%. Higher rates up to roughly the long-term nominal growth rate of the overall economy may be justifiable in specific cases, but should be used carefully because terminal value is highly sensitive. If the growth rate exceeds WACC, the formula ceases to produce a meaningful result; the calculator warns in that case.
The exit multiple approach values the business at the end of the planning period using an EBITDA multiple. It is often closer to market observation, but depends on the existence of genuinely comparable transactions or trading multiples. In practice, both methods are often used in parallel to cross-check the result.
From enterprise value to equity value
DCF first produces enterprise value, i.e. the value of the operating business for all capital providers (equity and debt). Equity value is then derived through the equity bridge by deducting claims that rank ahead of the equity: net debt, minority interests, pension provisions and other non-operating liabilities.
Conversely, non-operating assets can increase equity value. If the company owns, for example, non-operating real estate or financial investments, those assets do not appear in free cash flow and are therefore not captured by the DCF. They have to be valued separately and added.
This is exactly where transactions often suffer from confusion: purchase price, enterprise value and equity value are not the same thing. Anyone looking only at enterprise value is often comparing apples and oranges.
DCF and EBITDA multiple: not a contradiction
In practice, many business owners first encounter valuation as a multiple: “The business is worth 6x EBITDA.” That sounds simple, but it conceals the actual assumptions. A multiple is, in substance, a compressed DCF. It contains implicit assumptions about growth, risk and capital structure, just not visibly.
The DCF makes those assumptions explicit. Anyone who understands why a business is valued at 8x rather than 5x EBITDA can argue more precisely in negotiations. Conversely, the multiple serves as a plausibility check: the DCF outcome can be converted into an implied EBITDA multiple. If that comes out at 15x while comparable transactions trade at 6x to 8x, at least one assumption in the model is probably off.
Using both methods in parallel is therefore not a sign of uncertainty but standard practice. They complement each other: DCF provides analytical depth, the multiple provides market anchoring.
Typical sources of error
- Growth assumptions that are too optimistic, especially where historical performance and plan assumptions do not fit together.
- A WACC that is too low because risk premiums have been set too tightly.
- A terminal value that is mathematically large but economically insufficiently challenged.
- A beta factor of 1.0 for a private company even though the actual risk profile is materially higher.
When the standard DCF reaches its limits
DCF works best for businesses with an established business model and reasonably predictable cash flows. In certain situations, it is not enough on its own:
- Early-stage startups without a reliable operating history cannot project free cash flow in a meaningful way. VC investors in those cases tend to work with valuation multiples based on comparable financing rounds or the venture capital method (target return derived backwards from the expected exit).
- Highly cyclical businesses, where earnings fluctuate by a factor of 3 to 5 depending on the economic cycle, require multi-stage models or explicit cycle normalisation that goes beyond standard adjustments.
- Turnaround and distressed situations require scenario analysis with different restructuring paths. Here, liquidation value sets the floor and going-concern value the optimistic case. A single DCF output would be misleading.
- Valuation gaps as a negotiation outcome: where buyer and seller cannot agree on purchase price, earn-out structures can bridge the gap. The final price then depends on actual performance after closing.
Further tools exist for special situations, such as Monte Carlo simulations for stochastic scenarios or real-option models for companies whose value depends materially on uncertain future development paths (common in pharma or resource exploration). Those methods go beyond what an online calculator can sensibly represent and belong in the hands of specialist valuation experts.
Note
This is a simplified model for initial orientation. The results are not suitable as the sole basis for buy or sell decisions. gafron.law does not provide valuation advice; for a robust valuation, an economic adviser (M&A adviser, auditor or valuation expert) should be involved. As transaction lawyers, we make sure valuation outcomes are translated correctly into the deal documentation. The results help users assess the other side's valuation assumptions, or those of an expert, more quickly.
Contact
Preparing for a business sale or acquisition?
Valuation, purchase-price mechanics and deal documentation should fit together. We structure the deal and negotiate the documents.