Discounted Cash Flow Interview Questions & Answers (Basic)

Beyond knowing the basics of how to construct a DCF, you also need to understand concepts such as WACC, Cost of Equity and the proper discount rates to use depending on the scenario. Interviewers also like to ask about Terminal Value - how you calculate it, advantages and disadvantages of different methods, and signs that it's "too high."

1.Walk me through a DCF.

 

"A DCF values a company based on the Present Value of its Cash Flows and the Present Value of its Terminal Value.

First, you project out a company's financials using assumptions for revenue growth, expenses and Working Capital; then you get down to Free Cash Flow for each year, which you then sum up and discount to a Net Present Value, based on your discount rate - usually the Weighted Average Cost of Capital.

 

Once you have the present value of the Cash Flows, you determine the company's Terminal Value, using either the Multiples Method or the Gordon Growth Method, and then also discount that back to its Net Present Value using WACC.

 

Finally, you add the two together to determine the company's Enterprise Value."

 

 

2.Walk me through how you get from Revenue to Free Cash Flow in the projections.

 

Subtract COGS and Operating Expenses to get to Operating Income (EBIT). Then, multiply by (1 - Tax Rate), add back Depreciation and other non-cash charges, and subtract Capital Expenditures and the change in Working Capital.

 

Note: This gets you to Unlevered Free Cash Flow since you went off EBIT rather than EBT. You might want to confirm that this is what the interviewer is asking for.

 

3.What's an alternate way to calculate Free Cash Flow aside from taking Net Income, adding back Depreciation, and subtracting Changes in Operating Assets / Liabilities and CapEx?

 

Take Cash Flow From Operations and subtract CapEx - that gets you to Levered Cash Flow. To get to Unlevered Cash Flow, you then need to add back the tax-adjusted Interest Expense and subtract the tax-adjusted Interest Income.

 

4.Why do you use 5 or 10 years for DCF projections?

 

That's usually about as far as you can reasonably predict into the future. Less than 5 years would be too short to be useful, and over 10 years is too difficult to predict for most companies.

 

5.What do you usually use for the discount rate?

 

Normally you use WACC (Weighted Average Cost of Capital), though you might also use Cost of Equity depending on how you've set up the DCF.

 

6.How do you calculate WACC?

 

The formula is: Cost of Equity * (% Equity) + Cost of Debt * (% Debt) * (1 - Tax Rate) + Cost of Preferred * (% Preferred).

 

In all cases, the percentages refer to how much of the company's capital structure is taken up by each component.

 

For Cost of Equity, you can use the Capital Asset Pricing Model (CAPM - see the next question) and for the others you usually look at comparable companies/debt issuances and the interest rates and yields issued by similar companies to get estimates.

 

7.How do you calculate the Cost of Equity?

 

Cost of Equity = Risk-Free Rate + Beta * Equity Risk Premium

 

The risk-free rate represents how much a 10-year or 20-year US Treasury should yield; Beta is calculated based on the "riskiness" of Comparable Companies and the Equity Risk Premium is the % by which stocks are expected to out-perform "risk-less" assets.

 

Normally you pull the Equity Risk Premium from a publication called Ibbotson's.

 

Note: This formula does not tell the whole story. Depending on the bank and how precise you want to be, you could also add in a "size premium" and "industry premium" to account for how much a company is expected to out-perform its peers is according to its market cap or industry.

 

Small company stocks are expected to out-perform large company stocks and certain industries are expected to out-perform others, and these premiums reflect these expectations.

 

8.How do you get to Beta in the Cost of Equity calculation?

 

You look up the Beta for each Comparable Company (usually on Bloomberg), un-lever each one, take the median of the set and then lever it based on your company's capital structure. Then you use this Levered Beta in the Cost of Equity calculation.

 

For your reference, the formulas for un-levering and re-levering Beta are below:

 

Un-Levered Beta = Levered Beta / (1 + ((1 - Tax Rate) x (Total Debt/Equity))) Levered Beta = Un-Levered Beta x (1 + ((1 - Tax Rate) x (Total Debt/Equity)))

 

9.Why do you have to un-lever and re-lever Beta?

 

Again, keep in mind our "apples-to-apples" theme. When you look up the Betas on Bloomberg (or from whatever source you're using) they will be levered to reflect the debt already assumed by each company.

 

But each company's capital structure is different and we want to look at how "risky" a company is regardless of what % debt or equity it has.

 

To get that, we need to un-lever Beta each time.

 

But at the end of the calculation, we need to re-lever it because we want the Beta used in the Cost of Equity calculation to reflect the true risk of our company, taking into account its capital structure this time.

 

10.Would you expect a manufacturing company or a technology company to have a higher Beta?

 

A technology company, because technology is viewed as a "riskier" industry than manufacturing.

 

11.Let's say that you use Levered Free Cash Flow rather than Unlevered Free Cash Flow in your DCF - what is the effect?

 

Levered Free Cash Flow gives you Equity Value rather than Enterprise Value, since the cash flow is only available to equity investors (debt investors have already been "paid" with the interest payments).

 

12.If you use Levered Free Cash Flow, what should you use as the Discount Rate?

 

You would use the Cost of Equity rather than WACC since we're not concerned with Debt or Preferred Stock in this case - we're calculating Equity Value, not Enterprise Value.

 

13.How do you calculate the Terminal Value?

 

You can either apply an exit multiple to the company's Year 5 EBITDA, EBIT or Free Cash Flow (Multiples Method) or you can use the Gordon Growth method to estimate its value based on its growth rate into perpetuity.

 

The formula for Terminal Value using Gordon Growth is: Terminal Value = Year 5 Free Cash Flow * (1 + Growth Rate) / (Discount Rate - Growth Rate).

 

14.Why would you use Gordon Growth rather than the Multiples Method to calculate the Terminal Value?

 

In banking, you almost always use the Multiples Method to calculate Terminal Value in a DCF. It's much easier to get appropriate data for exit multiples since they are based on Comparable Companies - picking a long-term growth rate, by contrast, is always a shot in the dark.

 

However, you might use Gordon Growth if you have no good Comparable Companies or if you have reason to believe that multiples will change significantly in the industry several years down the road. For example, if an industry is very cyclical you might be better off using long-term growth rates rather than exit multiples.

 

15.What's an appropriate growth rate to use when calculating the Terminal Value?

 

Normally you use the country's long-term GDP growth rate, the rate of inflation, or something similarly conservative.

 

For companies in mature economies, a long-term growth rate over 5% would be quite aggressive since most developed economies are growing at less than 5% per year.

 

16.How do you select the appropriate exit multiple when calculating Terminal Value?

 

Normally you look at the Comparable Companies and pick the median of the set, or something close to it.

 

As with almost anything else in finance, you always show a range of exit multiples and what the Terminal Value looks like over that range rather than picking one specific number.

 

So if the median EBITDA multiple of the set were 8x, you might show a range of values using multiples from 6x to 10x.

 

17.Which method of calculating Terminal Value will give you a higher valuation?

 

It's hard to generalize because both are highly dependent on the assumptions you make. In general, the Multiples Method will be more variable than the Gordon Growth method because exit multiples tend to span a wider range than possible long-term growth rates.

 

18.What's the flaw with basing terminal multiples on what public company comparables are trading at?

 

The median multiples may change greatly in the next 5-10 years so it may no longer be accurate by the end of the period you're looking at. This is why you normally look at a wide range of multiples and do a sensitivity to see how the valuation changes over that range.

 

This method is particularly problematic with cyclical industries (e.g. semiconductors).

 

19.How do you know if your DCF is too dependent on future assumptions?

 

The "standard" answer: if significantly more than 50% of the company's Enterprise Value comes from its Terminal Value, your DCF is probably too dependent on future assumptions.

 

In reality, almost all DCFs are "too dependent on future assumptions" - it's actually quite rare to see a case where the Terminal Value is less than 50% of the Enterprise Value.

 

But when it gets to be in the 80-90% range, you know that you may need to re-think your assumptions...

 

20.Should Cost of Equity be higher for a $5 billion or $500 million market cap company?

 

It should be higher for the $500 million company, because all else being equal, smaller companies are expected to outperform large companies in the stock market (and therefore be "more risky"). Using a Size Premium in your calculation would also ensure that Cost of Equity is higher for the $500 million company.

 

21.What about WACC - will it be higher for a $5 billion or $500 million company?

 

This is a bit of a trick question because it depends on whether or not the capital structure is the same for both companies. If the capital structure is the same in terms of percentages and interest rates and such, then WACC should be higher for the $500 million company for the same reasons as mentioned above.

 

If the capital structure is not the same, then it could go either way depending on how much debt/preferred stock each one has and what the interest rates are.

 

22.What's the relationship between debt and Cost of Equity?

 

More debt means that the company is more risky, so the company's Levered Beta will be higher - all else being equal, additional debt would raise the Cost of Equity, and less debt would lower the Cost of Equity.

 

23.Cost of Equity tells us what kind of return an equity investor can expect for investing in a given company - but what about dividends? Shouldn't we factor dividend yield into the formula?

 

Trick question. Dividend yields are already factored into Beta, because Beta describes returns in excess of the market as a whole - and those returns include dividends.

 

24. How can we calculate Cost of Equity WITHOUT using CAPM?

 

There is an alternate formula:

 

Cost of Equity = (Dividends per Share / Share Price) + Growth Rate of Dividends

 

This is less common than the "standard" formula but sometimes you use it for companies where dividends are more important or when you lack proper information on Beta and the other variables that go into calculating Cost of Equity with CAPM.

 

25.Two companies are exactly the same, but one has debt and one does not - which one will have the higher WACC?

 

This is tricky - the one without debt will have a higher WACC up to a certain point, because debt is "less expensive" than equity. Why?

 

Interest on debt is tax-deductible (hence the (1 - Tax Rate) multiplication in the WACC formula).

Debt is senior to equity in a company's capital structure - debt holders would be paid first in a liquidation or bankruptcy.

Intuitively, interest rates on debt are usually lower than the Cost of Equity numbers you see (usually over 10%). As a result, the Cost of Debt portion of WACC will contribute less to the total figure than the Cost of Equity portion will.

 

However, the above is true only to a certain point. Once a company's debt goes up high enough, the interest rate will rise dramatically to reflect the additional risk and so the Cost of Debt would start to increase - if it gets high enough, it might become higher than Cost of Equity and additional debt would increase WACC.

 

It's a "U-shape" curve where debt decreases WACC to a point, then starts increasing it.

 

26.Which has a greater impact on a company's DCF valuation - a 10% change in revenue or a 1% change in the discount rate?

 

You should start by saying, "it depends" but most of the time the 10% difference in revenue will have more of an impact.

 

That change in revenue doesn't affect only the current year's revenue, but also the revenue/EBITDA far into the future and even the terminal value.

 

27.What about a 1% change in revenue vs. a 1% change in the discount rate?

 

In this case the discount rate is likely to have a bigger impact on the valuation, though the correct answer should start with, "It could go either way, but most of the time..."

 

28.How do you calculate WACC for a private company?

 

This is problematic because private companies don't have market caps or Betas. In this case you would most likely just estimate WACC based on work done by auditors or valuation specialists, or based on what WACC for comparable public companies is.

 

29.What should you do if you don't believe management's projections for a DCF model?

 

You can take a few different approaches:

You can create your own projections.

You can modify management's projections downward to make them more conservative.

You can show a sensitivity table based on different growth rates and margins and show the values assuming managements' projections and assuming a more conservative set of numbers.

 

In reality, you'd probably do all of these if you had unrealistic projections.

 

30.Why would you not use a DCF for a bank or other financial institution?

 

Banks use debt differently than other companies and do not re-invest it in the business -they use it to create products instead. Also, interest is a critical part of banks' business models and working capital takes up a huge part of their Balance Sheets - so a DCF for a financial institution would not make much sense.

 

For financial institutions, it's more common to use a dividend discount model for valuation purposes.

 

31.What types of sensitivity analyses would we look at in a DCF?

 

Example sensitivities:

• Revenue Growth vs. Terminal Multiple

EBITDA Margin vs. Terminal Multiple

Terminal Multiple vs. Discount Rate

Long-Term Growth Rate vs. Discount Rate

 

And any combination of these (except Terminal Multiple vs. Long-Term Growth Rate, which would make no sense).

 

32. A company has a high debt load and is paying off a significant portion of its principal each year. How do you account for this in a DCF?

 

Trick question. You don't account for this at all in a DCF, because paying off debt principal shows up in Cash Flow from Financing on the Cash Flow Statement - but we only go down to Cash Flow from Operations and then subtract Capital Expenditures to get to Free Cash Flow.

 

If we were looking at Levered Free Cash Flow, then our interest expense would decline in future years due to the principal being paid off - but we still wouldn't count the principal repayments themselves anywhere.



You may also be interested in our collections.:
Career
28576

Что читают Говард Маркс и сотрудники Oaktree? Книжные рекомендации для вас /

Чтение — нечто большее, чем просто накопление знаний....

Career
26028

4 причины, по которым искусственный интеллект не решит проблемы с вашим резюме /

Процесс поиска работы может стать настолько стрессовым,...

Career
26068

Люди сами саботируют свою карьеру, совершая эти распространенные ошибки /

Если вы будете знать об этих распространенных ошибках...

Career
25852

5 инновационных техник тайм-менеджмента /

Традиционные методы вроде списков дел и цифровых календарей...

Career
24996

Пять способов начать карьеру публичного спикера онлайн и офлайн /

Если вы чем-то увлечены и хотите поделиться этим со...

Career
25603

Выгорание: сделайте эти 8 шагов, пока не перегорели /

Выгорание, часто называемое "тихой эпидемией" — убийца...






Ganhe Rápido nos Jogos Populares do Cassino Online 580bet Cassino bet 7k: Diversão e Grandes Vitórias Esperam por Você Aposte e Vença no Cassino leao – Jogos Fáceis e Populares Jogos Populares e Grandes Prêmios no Cassino Online luck 2 Descubra os Jogos Mais Populares no Cassino john bet e Ganhe 7755 bet: Apostas Fáceis, Grandes Oportunidades de Vitória Jogue no Cassino Online cbet e Aumente suas Chances de Ganhar Ganhe Prêmios Incríveis com Jogos Populares no Cassino bet7 Cassino pk55: Onde a Sorte Está ao Seu Lado Experimente o Cassino 8800 bet e Ganhe com Jogos Populares Ganhe Facilmente no Cassino Online doce Aposte e Vença no Cassino bet 4 Jogos Populares e Grandes Premiações na f12bet Descubra a Diversão e Vitória no Cassino bet7 Aposte nos Jogos Mais Populares do Cassino ggbet Ganhe Prêmios Rápidos no Cassino Online bet77 Jogos Fáceis e Rápidos no Cassino mrbet Jogue e Ganhe com Facilidade no Cassino bet61 Cassino tvbet: Onde a Sorte Está Ao Seu Lado Aposte nos Melhores Jogos do Cassino Online pgwin Ganhe Grande no Cassino today com Jogos Populares Cassino fuwin: Grandes Vitórias Esperam por Você Experimente os Melhores Jogos no Cassino brwin Jogue e Ganhe no Cassino bet7k – Simples e Rápido Cassino tv bet: Vença com Jogos Populares e Simples Ganhe no Cassino Online allwin com Facilidade Aposte nos Jogos Mais Famosos no Cassino stake bwin 789: Aposta Fácil, Vitória Garantida Descubra os Jogos Populares do Cassino lvbet e Vença Jogue no Cassino blaze e Ganhe Grandes Prêmios Cassino dj bet: Simples, Divertido e Lucrativo Aposte e Ganhe no Cassino umbet – Diversão Garantida Ganhe Rápido nos Jogos do Cassino Online b1bet 20bet: Jogue e Ganhe com Facilidade e Diversão Cassino bk bet: Entre Agora e Ganhe Grandes Prêmios Jogue no Cassino h2bet e Conquiste Grandes Vitórias Ganhe no Cassino 7kbet com Jogos Populares e Fáceis Aposte e Conquiste Prêmios no Cassino Online fbbet Diversão e Prêmios Fáceis no Cassino 9d bet Cassino Online 9k bet: Jogos Populares, Grandes Oportunidades Jogue no Cassino 73 bet e Aumente Suas Chances de Vitória Cassino ktobet: Onde Você Pode Ganhar Facilmente Ganhe Rápido com os Jogos Populares do Cassino 74 bet Aposte nos Melhores Jogos e Ganhe no Cassino betpix betvip: Onde a Sorte Encontra os Melhores Jogadores Jogue no Cassino batbet e Ganhe Prêmios Instantâneos Ganhe Agora nos Jogos do Cassino Online onabet Cassino f12bet: Diversão e Vitórias Esperam por Você Aposte Agora no Cassino codbet e Ganhe com Facilidade Jogos Populares do Cassino winbra para Você Ganhar Ganhe Grande com os Jogos Mais Populares no b2xbet Cassino obabet: Jogue Agora e Conquiste Grandes Vitórias Experimente a Diversão e Ganhe no Cassino Online brlwin Jogue nos Melhores Jogos e Vença no Cassino onebra Ganhe Prêmios Fáceis e Rápidos no Cassino winbrl Aposte nos Jogos Populares do Cassino omgbet e Ganhe Cassino queens: Grandes Oportunidades de Vitória Ganhe Facilmente com os Jogos do Cassino Online brdice brapub: Aposte Agora e Conquiste Grandes Vitórias Aposte e Ganhe com Facilidade no Cassino Online flames Ganhe Dinheiro Fácil nos Jogos do Cassino betano Cassino aajogo: Jogos Populares e Grandes Prêmios Jogue e Vença no Cassino iribet – Onde a Sorte Está Aposte no Cassino pixbet e Ganhe Prêmios Fantásticos Ganhe Grande nos Jogos Populares do Cassino betsul Cassino Online fezbet: Onde Você Sempre Pode Ganhar Aposte nos Melhores Jogos e Ganhe no Cassino curso beta betway: Jogue e Ganhe Agora com Facilidade Experimente o Cassino Online bkbet e Ganhe Rápido Ganhe Dinheiro Jogando nos Jogos Populares do Cassino peixe beta Jogue no Cassino bet365 e Ganhe de Forma Simples e Rápida Ganhe No Cassino pixbet: Jogos Populares, Grandes Prêmios Aposte Agora e Conquiste Vitórias no Cassino 4 play bet Ganhe no Cassino Online 365bet: Diversão e Vitória Cassino brxbet: Aposte com Facilidade e Ganhe Prêmios Aposte no Cassino 939 bet e Vença Agora Mesmo Cassino seubet: Ganhe Jogando os Melhores Jogos Jogue no Cassino Online cnc bet e Aumente Suas Chances Ganhe com Facilidade nos Jogos Populares do gbg bet Jogue e Vença no Cassino 522bet – O Melhor para Você Cassino Online brl bet: Apostas Fáceis, Grandes Vitórias Ganhe com Facilidade no Cassino Online pagbet Aposte no Cassino jonbet e Experimente a Diversão jqk bet: Jogue e Ganhe com Prêmios Instantâneos Ganhe Dinheiro Fácil nos Jogos do Cassino 166bet Cassino Online abc bet: Onde os Jogos Populares Levam à Vitória Aposte e Ganhe Agora nos Jogos do Cassino bggbet Jogos Populares e Grandes Oportunidades de Vitória na obabet Cassino 136bet: Onde Você Pode Ganhar Rápido e Fácil Ganhe Agora nos Jogos Populares do Cassino mmabet Aposte Agora no Cassino win bet e Conquiste Grandes Vitórias Jogue nos Jogos Mais Populares e Ganhe no Cassino ir6 bet Cassino 667bet: Jogue e Conquiste Vitórias Rápidas Ganhe no Cassino Online qqq bet com Jogos Simples e Populares 193 bet: Apostas Fáceis, Grandes Chances de Ganhar Ganhe Prêmios Rápidos e Simples no Cassino dobrowin Aposte nos Melhores Jogos e Vença no Cassino betleao Jogue e Ganhe no Cassino moverbet com Facilidade Ganhe Agora no Cassino Online winzada 777 com Jogos Populares supremo: Apostas Fáceis e Grandes Vitórias Aposte nos Jogos Populares do Cassino casadeapostas e Vença Cassino dobrowin: Grandes Premiações com Jogos Fáceis Ganhe no Cassino betleao com Jogos Populares e Simples Jogue e Vença Agora no Cassino moverbet wazamba: Aposte e Ganhe Grande nos Jogos Populares Cassino Online fezbet: Simples, Divertido e Lucrativo Ganhe Agora nos Jogos Populares do Cassino betsson Aposte e Vença no Cassino lvbet – Jogue e Ganhe dobrowin: Onde Você Joga e Ganha Com Facilidade Ganhe Rápido e Fácil no Cassino Online betsul Ganhe Fácil no Cassino Online pixbet Aposte e Vença com Jogos Populares no bwin Jogos Fáceis, Grandes Vitórias no Cassino betobet dobrowin: Apostas Simples, Grandes Premiações Ganhe Agora nos Jogos Populares do Cassino bet7 Aposte nos Melhores Jogos e Ganhe no Cassino betcris Jogue e Conquiste Grandes Prêmios no blaze Ganhe Rápido com Jogos Populares no Cassino 888 Cassino betano: O Melhor Lugar para Apostar e Ganhar Jogue Agora e Ganhe no Cassino Online stake stake: Onde a Sorte Encontra os Melhores Jogadores Ganhe Facilmente com os Jogos do Cassino esportesdasorte Aposte e Vença no Cassino Online betmotion Jogue nos Jogos Populares e Ganhe no rivalry Aposte no novibet e Ganhe Grandes Prêmios Cassino pinnacle: Grandes Vitórias com Jogos Populares Ganhe Agora com os Jogos do Cassino cbet Aposte e Conquiste Vitórias no dobrowin betleao: Onde Grandes Vitórias São Fáceis de Alcançar Ganhe Prêmios Rápidos no Cassino moverbet Jogos Populares e Grandes Oportunidades no Cassino gogowin jogos win: Vença com Jogos Populares e Rápidos Aposte no Cassino campobet e Ganhe Grande Ganhe Facilmente com os Jogos do Cassino mesk bet Cassino infinity bet: Onde Jogadores Conquistam Prêmios Jogue Agora no Cassino betfury e Ganhe Facilmente Aposte com Facilidade e Ganhe no doce Ganhe Jogando os Melhores Jogos no bet7k Jogue e Vença no Cassino Online jogowin lobo888: Aposte Agora e Ganhe Grandes Vitórias Ganhe Agora no Cassino iribet com Facilidade Jogue e Conquiste Prêmios no Cassino Online leao dobrowin: Onde a Sorte Está ao Seu Lado Aposte e Ganhe Grandes Prêmios no allwin Ganhe Grandes Prêmios Jogando no aajogo Jogos Populares e Grandes Oportunidades no pgwin Ganhe Fácil com os Jogos Populares do Cassino greenbets Aposte no brapub e Vença com Jogos Populares Cassino moverbet: Aposte Agora e Ganhe Facilmente Ganhe Agora com os Jogos Populares do onebra Jogue e Vença Agora no Cassino flames Ganhe Rápido com os Jogos do Cassino brdice brwin: Jogos Populares e Grandes Vitórias Aposte nos Jogos Populares e Ganhe no poplottery queens: Grandes Prêmios Esperam por Você Jogue Agora no winbrl e Ganhe Fácil Aposte e Ganhe Prêmios Rápidos no Cassino omgbet Ganhe no winbra com Jogos Populares e Simples Aposte e Ganhe no Cassino goinbet Agora Jogue Agora e Ganhe no codbet com Facilidade betleao: Onde a Sorte Se Encontra com Você Ganhe Rápido e Fácil no Cassino fuwin allwin568: Aposte Agora e Ganhe com Facilidade Ganhe Grande no Cassino wingdus Aposte no juntosbet e Conquiste Grandes Vitórias today: Onde Jogadores Ganham com Facilidade Jogue no talon777 e Ganhe com Simplicidade Ganhe Agora no Cassino Online brlwin com Facilidade Aposte e Vença no fazobetai – O Cassino dos Vencedores pinup bet: Ganhe Rápido com os Melhores Jogos Aposte nos Melhores Jogos no bet sport e Ganhe Ganhe no bet esporte com Jogos Fáceis e Populares mrbet: O Cassino Online Onde Você Ganha Fácil Ganhe no Cassino premier bet com Jogos Populares e Fáceis Jogue e Vença no Cassino apostebet Agora Aposte e Ganhe no spicy bet com Jogos Fáceis Ganhe no prosport bet com Jogos Simples e Populares Aposte e Conquiste Grandes Vitórias no bet nacional Jogue Agora no luck e Ganhe Prêmios Rápidos jogodeouro: Apostas Fáceis e Grandes Oportunidades de Vitória Ganhe no heads bet com Facilidade nos Jogos Populares Aposte no marjack bet e Ganhe Agora com Facilidade Jogue no apostaganha e Ganhe Prêmios Instantâneos gbg bet: Onde Você Sempre Ganha Ganhe Fácil no Cassino esoccer bet com Jogos Populares Aposte e Ganhe Grande no Cassino Online esport bet Ganhe Agora com Jogos Populares no realbet Jogue no aposte e ganhe e Conquiste Vitórias Rápidas aviator aposta: Apostas Fáceis, Prêmios Incríveis Ganhe no bet vitoria com Facilidade e Diversão Aposte e Ganhe no imperador bet – Apostas Populares Jogue no realsbet e Ganhe Prêmios Rápidos e Fáceis Ganhe Agora com os Jogos do Cassino bet favorita Cassino esportenet: Grandes Vitórias Esperam por Você Aposte no flames bet e Conquiste Grandes Prêmios Ganhe Fácil no pague bet com Jogos Populares Jogue Agora no betsury e Ganhe Grande doce888: Onde Você Joga e Ganha com Facilidade Ganhe Grande no Cassino obabet Agora Jogue no winzada e Ganhe Prêmios Fantásticos Aposte e Ganhe no Cassino globalbet – O Melhor Lugar bet77: Onde Jogos Populares Levam à Vitória Ganhe Rápido com os Jogos do Cassino Online lottoland Aposte e Vença Agora no 7gamesbet Jogue no dicasbet e Conquiste Vitórias Fáceis Ganhe Agora com os Jogos do Cassino esportivabet Aposte no tvbet e Ganhe Rápido sportbet: Apostas Fáceis com Grandes Resultados Ganhe Grande no Cassino misterjackbet com Jogos Populares Jogue no Cassino esportebet e Ganhe de Forma Simples e Rápida Ganhe Rápido no Cassino Online nacionalbet Aposte e Vença no simplesbet com Jogos Populares betestrela: Cassino Online Fácil de Jogar e Ganhar Jogos Populares, Grandes Premiações no batbet Ganhe Fácil no Pk55 – O Cassino Online dos Vencedores Aposte e Conquiste Vitórias no Cassino Bet61 Upsports Bet: Diversão e Grandes Ganhos com Jogos Populares Ganhe Agora no roleta online com Jogos Simples e Populares Jogue no roleta e Vença com Facilidade Cassino Online poker online: Onde Você Pode Ganhar Agora poker: Onde Jogadores Conquistam Grandes Vitórias Ganhe Fácil no Cassino Online blackjack online com Jogos Populares Aposte no bingo e Ganhe Rápido com Jogos Famosos Ceará: Apostas Rápidas, Vitórias Imediatas Ganhe Prêmios Fantásticos com Jogos Populares no Paysandu Juventude: O Melhor Cassino Online para Ganhar Jogue e Vença no Cassino Online Bahia com Facilidade Sport: Grandes Oportunidades de Ganhar nos Jogos Populares Aposte no Cassino Cuiabá e Conquiste Grandes Prêmios Ganhe Rápido no Coritiba – Apostas Fáceis, Grandes Prêmios Jogos Fáceis e Grandes Vitórias no Criciúma Aposte no Vitória e Ganhe Com Facilidade nos Jogos Populares Fortaleza: Onde a Sorte Está ao Seu Lado Ganhe no Corinthians – Simples, Rápido e Divertido Jogue Agora e Vença no Cassino São Paulo Ganhe Agora no Cassino Online Vasco com Jogos Populares Aposte e Ganhe no Cassino Online Grêmio Fluminense: Onde Você Joga e Ganha com Facilidade Ganhe no Cassino Cruzeiro com Jogos Populares e Fáceis Botafogo: Ganhe Rápido com Jogos Populares Cassino Flamengo: Vença Agora com Facilidade Ganhe Agora com Jogos Populares no Cassino bingo slots slots slots: Cassino Online Rápido e Simples de Ganhar Aposte nos Jogos Populares e Ganhe no Cassino hacker do slot pg slot demo: O Cassino Online Mais Fácil de Ganhar Jogue e Vença Agora no slot win – Cassino Online Fácil pg slot soft: Ganhe Grandes Prêmios com Jogos Fáceis Cassino arne slot: Onde Você Pode Ganhar com Facilidade Aposte Agora e Vença no Cassino Online riqueza slots slots 777: Jogos Populares, Grandes Vitórias Ganhe Agora no pg slot com Facilidade nos Jogos Populares Jogue e Ganhe no 777 slot game com Apostas Simples slot pg soft: Aposte Agora e Ganhe Rápido Aposte e Vença nos Jogos Populares do Cassino hacker slot Ganhe no 777 slots – Diversão e Grandes Prêmios Jogue e Conquiste Vitórias no slot-pg-soft com Facilidade Ganhe Prêmios Fáceis no Cassino Online fortune ox demo grátis demo fortune ox: Apostas Fáceis e Grandes Oportunidades Jogue no fortune mouse demo e Ganhe com Facilidade nos Jogos Populares fortune ox demo: Onde a Sorte Está ao Seu Lado para Ganhar Ganhe Grande no Cassino jogo fortune tiger com Jogos Populares Cassino Online fortune tiger grátis: Ganhe Fácil e Rápido Jogue Agora e Ganhe Prêmios Rápidos no fortune tiger baixar fortune tiger demo grátis: O Cassino Mais Fácil para Ganhar Aposte e Ganhe Rápido com Jogos Populares no fortune tiger demo Ganhe Fácil no fortune tiger 777 com Jogos Simples e Rápidos!