Business Valuation Calculator | Innovance Premium

Free Cash Flow (Year 1)* € Annual FCF Growth Rate % Forecast Period years Discount Rate (WACC) % Terminal Growth Rate % Total Debt (Liabilities) € Cash & Cash Equivalents €

Cost of Equity (CAPM)

Risk-Free Rate % (e.g. 10Y Bund / OT yield) Equity Risk Premium % (Damodaran: PT ≈ 6.5%) Beta (β) 1.0 = market risk Size / Country Premium % (small firms +1–3%)

Cost of Debt & Capital Structure

Pre-Tax Cost of Debt % (loan / bond rate) Tax Rate % (PT corporate IRC = 21%) Equity Weight (E/V) % of total capital Debt Weight (D/V) % (auto = 100 − E/V)

Calculated WACC

Fill in the fields above to see your WACC

—

Analyzing valuation...