#122DCF Discounts the First Projected Year by Zero Periods
dcf.medDCF
1A1: Year 1 2 3 4 5
2A2: Free Cash Flow (Cr) 120.0 138.0 158.7 182.5 209.9
3A3: WACC 9.5%
4A4: Discount Factor =1/(1+$B$3)^(B1-1)
5A5: Discounted FCF =B2*B4
6A6: Enterprise Value =SUM(B5:F5)
no lines flagged
#122PracticeMedium15 min · 120 XP
DCF Discounts the First Projected Year by Zero Periods
A discounted cash flow model consistently returns an enterprise value a few percent above every cross-check. The cash flow projections and the WACC have both been independently verified as correct.
Flagged lines
No lines flagged yet
What's wrong?0/1000
Flag a line or write a note to submit.
Answers are evaluated by an AI model. Automated feedback can be incomplete or incorrect — treat it as guidance, not a definitive verdict.