๐๏ธ
DCF Modeler v2
l
uppiter Group
Company
Ticker
Current Price
Shares Out (M)
Net Debt ($M)
Metric Basis
Total FCF ($M)
FCF / Share
EPS (Earnings Per Share)
Current
FCF ($M)
Base Case Assumptions
Growth Rate (Yr 1)
8.0%
Growth Decay / Year
10%
Terminal Multiple
15.0x
Discount Rate (WACC)
10.0%
Annual Buyback %
2.0%
Projection Years
10
Scenario Offsets
Bear/Bull auto-computed from base ยฑ these offsets
Growth ยฑ
Multiple ยฑ
WACC ยฑ
Buyback ยฑ
๐ฒ Monte Carlo
๐ CSV
๐ป Bear Case
$0
0%
โ๏ธ Base Case
$0
0%
๐ Bull Case
$0
0%
Current Price
$0
EV (Base)
$0
Terminal Yr
FCF
/S
$0
Terminal Shares (M)
0
Implied Current Mult
0x
FCF
/ Share Progression
Share Count Over Time
Sensitivity โ Growth vs Exit Multiple
Monte Carlo Distribution
5th
โ
25th
โ
Median
โ
75th
โ
95th
โ
Base Case Projections
DCF Equation
๐ Copy