Discounted Cash Flow (DCF) Analysis Levered

AYRO Inc

AYRO Inc (AYRO)

$8.57
-0.13 (-1.49%)

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ 8.57
Beta 2.612
Diluted Shares Outstanding 8.29
Cost of Debt
Tax Rate -97.90
After-tax Cost of Debt 5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 23.254
Total Debt -
Total Equity 71.06
Total Capital 71.06
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow

Year
A/P
Revenue
Operating Cash Flow
Capital Expenditure
Free Cash Flow
WACC
PV LFCF
SUM PV LFCF

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -4.26
Equity Value -
Shares Outstanding 8.29
Equity Value Per Share -