Dcf Valuation Excel

    by Edric Vale

    1

    Build an institutional-quality DCF valuation in Excel: project revenue, build free cash flow from EBIT through NOPAT, D&A, capex and working capital, compute WA

    Secure checkout via Stripe

    0 installsSecurity scanned

    Works with the AI tools you already use

    CClaude CodeCCursorCCodex CLIGGitHub CopilotGGemini CLI+17 more

    See it in action

    You say

    Build a 5-year DCF model for a SaaS company with $50M revenue, 15% growth, 25% EBIT margin, 8% WACC, and 2% terminal growth. Include a sensitivity table.

    Your agent does

    Workbook structure generated:

    • Assumptions: Rev Growth (15%), EBIT Margin (25%), Tax (21%).
    • FCF Bridge: NOPAT + D&A - Capex - ΔNWC.
    • Valuation: TV = Year 5 FCF * (1.02) / (0.08 - 0.02).
    • Sensitivity: 2-variable data table for WACC (7-9%) vs Terminal Growth (1-3%).

    What you get

    Construct a professional FCF bridge from EBIT through NOPAT and NWC changes.Calculate weighted average cost of capital using CAPM and target structures.Derive intrinsic equity value per share from enterprise value bridges.Automate two-variable sensitivity analysis for WACC and terminal growth.

    About this skill

    The problem

    Building a discounted cash flow model from scratch is prone to hardcoding errors and circular references. Manually bridging EBIT to Free Cash Flow while managing WACC sensitivities across multiple sheets is tedious and easy to break.

    What it does

    • Generates a multi-sheet Excel architecture including Assumptions, Projections, FCF, WACC, and Valuation.
    • Builds a complete FCF bridge calculating NOPAT, D&A, Capex, and Net Working Capital changes.
    • Calculates WACC using CAPM for equity and tax-shielded cost of debt based on target capital structures.
    • Computes Enterprise Value and Equity Value per share using Gordon Growth for terminal value.
    • Automates a two-variable sensitivity table for WACC and terminal growth rates.

    Frameworks & tools

    Microsoft Excel, VBA/Macros, Financial Modeling best practices.

    Why this beats prompting it yourself

    Generic prompts often result in flat lists or simplified math that ignores NOPAT and NWC adjustments. This skill enforces institutional-grade linking, ensuring every projection cell traces back to a central Assumptions sheet without hardcoded values in the logic.

    Use cases

    • Preparing valuation models for M&A support or investment memos.
    • Stress-testing a company purchase price against varying WACC assumptions.
    • Internal budgeting and long-term financial planning against valuation targets.
    • Generating sensitivity matrices for equity research reports.

    Known limitations

    Not suitable for early-stage startups without revenue history or highly cyclical businesses with unpredictable cash flows. Requires manual entry of historical revenue and debt figures.

    How to install

    Drop the file into your AI Agent. Works with Claude, Cursor, ChatGPT, and 20+ more.

    Reviews

    No reviews yet

    Be one of the first to try it. Every listed skill passes our trust checks below.

    Security scanned

    Passed our 8-point scan before listing

    Fresh listing

    Recently published to Agensi

    30-day refund

    Not a fit? Get your money back

    More reviews for Edric Vale5.0(1)

    Feedback buyers left on other skills by the same creator.

    Frequently Asked Questions

    Popular in Finance, Legal & Accounting