Each projected cash flow is discounted to today.
Discount each year
Discount each projected free cash flow at 10%. The present values are $90.91, $82.64, and $75.13.
PVt=(1+r)tFCFt
Explicit-period value
The first 3 projected years sum to $248.69. The exact fraction is 33100000/1331 cents before display rounding.
t=1∑3(1+r)tFCFt=33100000/1331 cents≈$248.69
Value under inputs
This is only the DCF value under the projected cash flows and discount rate used here.
DCF output depends on inputs