Initial Earnings Per Share:
Discount Rate %:
Years: Growth Rate %: Free Cash Flow/Net Income:
1-5
6-10
11-15
16-20
21-25
Terminal Growth Rate:
Terminal Free Cash Flow/Net Income:
Intrinsic Value: