Complete DCF Model – Explanation & Structure
This PDF explains a full Discounted Cash Flow (DCF) valuation model step-by-step. You can
directly replicate this structure in Excel for company valuation (IB, PE, VC use).
1. Key Assumptions
Revenue (Year 1) 1000
Revenue Growth 10%
EBITDA Margin 25%
Depreciation (% Revenue) 5%
Tax Rate 25%
Capex (% Revenue) 6%
Working Capital (% Revenue) 2%
WACC 10%
Terminal Growth 4%
2. Projection Logic (5 Years)
Revenue is grown annually using the growth rate. EBITDA is calculated using margin. EBIT =
EBITDA – Depreciation. Taxes applied to EBIT to calculate NOPAT.
3. Free Cash Flow (FCFF)
FCFF = NOPAT + Depreciation – Capex – Change in Working Capital.
4. Valuation
Each year’s FCFF is discounted using WACC. Terminal Value is calculated using Gordon Growth
formula: TV = FCFF■ × (1 + g) / (WACC – g). Enterprise Value = PV of FCFF + PV of Terminal
Value.
This is a standard investment-banking-grade DCF structure used globally.