Loading...
Preparing your dashboard
Compare FCFF, FCFE, and APV valuation approaches
Methods diverge by 146.8%. Review discount rate consistency and debt amortization assumptions.
Significant difference (146.8%). Check that WACC correctly reflects capital structure and that tax treatment is consistent.
Significant difference (14.0%). Verify that tax shields are properly captured and discount rates are consistent.
Significant difference (-53.8%). Check cost of equity calculations and debt schedule.
| Method | Equity IRR | Equity Value | USD/MW |
|---|---|---|---|
| FCFF (Unlevered) | 32.41% | $117M | $1,263,190 |
| FCFE (Levered) | 32.41% | $51,191,745 | $511,917 |
| APV | 32.41% | $103M | $1,107,820 |
| Average | 32.41% | ||
Discount Rate: 6.79%
Discount Rate: 13.01%
Discount Rate: 8.68%