The ultimate goal of all this work—projecting cash flows, calculating WACC, and estimating Terminal Value—is to arrive at the "Intrinsic Value" of the firm. This is the "fair value" of the business based on its ability to generate cash, independent of what the stock market says today . By bringing all these pieces together, we can determine the "Enterprise Value" and, ultimately, the "Equity Value" per share.

Enterprise Value vs. Equity Value

To understand the final result, we must distinguish between the value of the entire business and the value available to shareholders.

Enterprise Value (EV)

Enterprise Value is the total value of the company’s operations. It is the price an acquirer would have to pay to buy the whole business, including taking on its debt and keeping its cash .
EV = Market Cap + Total Debt - Cash and Cash Equivalents

In a DCF model, the Enterprise Value is the sum of:

The Present Value of all Free Cash Flows during the forecast period .
The Present Value of the Terminal Value .

Equity Value

Equity Value is the portion of the company that belongs to the shareholders . To get from Enterprise Value to Equity Value, you must subtract the "claims" that others have on the business (like debt) and add back the "redundant assets" (like cash) .
Equity Value = Enterprise Value - Net Debt

The Sensitivity Analysis: Why Small Changes Matter

One of the biggest pitfalls of DCF analysis is its extreme sensitivity to inputs . Because the Terminal Value is so large and the WACC is used as the divisor, a tiny change in your assumptions can lead to a massive change in the final valuation.

For example, consider a company where a 12% discount rate results in a share price of $12.73. If you simply lower the discount rate to 10% (a 200 basis point change), the share price might jump to $16.21—a 27% increase in value . This is why professional analysts often present a "Sensitivity Table" (or "Football Field" chart) that shows a range of possible values based on different WACC and growth rate assumptions .

Step-by-Step Guide: Finding the Per-Share Value

Let's walk through the final calculation for a company:

Sum of PV of Cash Flows: Suppose the present value of the next 5 years of cash flows is $2 million.
PV of Terminal Value: Suppose the present value of the Terminal Value is $8 million.
Calculate Enterprise Value: $2M + $8M = $10 million.
Adjust for Net Debt: The company has $3 million in debt and $1 million in cash.
- Net Debt = $3M - $1M = $2 million .
Calculate Equity Value: $10M (EV) - $2M (Net Debt) = $8 million.
Find Per-Share Value: If there are 1 million shares outstanding, the intrinsic value is $8.00 per share.

If the stock is currently trading at $6.50, the DCF suggests it is undervalued, and you might consider it a good investment .

Summary Table: The Valuation Journey

Step	Action	Result
1. Forecast	Project UFCF for 3-5 years.	Cash flow stream.
2. Discount Rate	Calculate WACC based on risk.	The "r" in the formula.
3. Terminal Value	Estimate value beyond Year 5.	The "long run" value.
4. Present Value	Discount everything to Year 0.	Today's value of future cash.
5. Enterprise Value	Sum all present values.	Total value of operations.
6. Equity Value	Subtract Net Debt.	Value for shareholders.
7. Per Share	Divide by shares outstanding.	Intrinsic Value per share.

Frequently Asked Questions about Intrinsic Value

1. What if my DCF value is much higher than the market price?
Double-check your assumptions. Are your growth rates too high? Is your WACC too low? If the math is right, the market might be missing something—or you might be over-optimistic .

2. Is Enterprise Value the same as Market Cap?
No. Market Cap only looks at equity. Enterprise Value includes debt and subtracts cash, giving a fuller picture of the company's total worth .

3. Why do we subtract cash when calculating Enterprise Value?
Because if you bought the whole company, you would "get" that cash, which effectively lowers the price you paid .

4. Can a company have a negative Enterprise Value?
Yes, if it has more cash than its market cap and debt combined. This often suggests the company is not using its cash effectively .

5. Should I rely only on the DCF for valuation?
No. Most experts suggest using a "multiples-based" approach (like P/E ratios) alongside the DCF to get a complete picture .

By mastering WACC and Terminal Value, you have moved beyond simple "guesswork" and into the realm of structured, fundamental analysis. You now have the tools to look at any business and ask: "What is the risk, how long will it last, and what is it worth today?" This is the essence of value investing and corporate finance.