DCF Valuation — Project Helios
Source: DCF Valuation — Project Helios · Corporate Finance
Formula
Corporate Finance- NPV = Σ FCFt / (1 + r)^t − I0
Discounted cash flows
Corporate Finance| Yr | FCF | PV |
|---|---|---|
| 1 | 200 | 181.8 |
| 2 | 300 | 247.9 |
| 3 | 400 | 300.5 |
| 4 | 400 | 273.2 |
| 5 | 500 | 310.5 |
Verdict
Corporate Finance- PV of inflows: $1,313.9K
- NPV: +$313.9K
- Decision: Accept. NPV > 0, so the project creates shareholder value.

