DCF analysis tool - Multiple models

%
%
$
Investment length
Model 1
%
%
$
Intrinsic value: $621.16m
Purchase price: $438.49m
Model 2
%
%
$
Intrinsic value: $715.57m
Purchase price: $500.02m
Weighted intrinsic value: $0.00
Weighted purchase price: $0.00
I wrote about Discounted Cash Flow analysis in detail. Explaining why, how and what to do. Check it out if you are new to the subject or need a reminder.