Discounted Cash Flow (DCF) Analysis Levered

Big Rock Partners Acquisition Corp.... (BRPAU)

$44
0 (0.00%)

Free Cash Flow

Year
A/P
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue -------
Revenue (%)
Operating Cash Flow -------
Operating Cash Flow (%)
Capital Expenditure -------
Capital Expenditure (%)
Free Cash Flow -------

Weighted Average Cost Of Capital

Share price $ 44
Beta -0.011
Diluted Shares Outstanding -
Cost of Debt
Tax Rate 17.09
After-tax Cost of Debt 4.15%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.370
Total Debt 1.95
Total Equity -
Total Capital 1.95
Debt Weighting 100.00
Equity Weighting 0.00
Wacc

Build Up Free Cash Flow

Year
A/P
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
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 (%) 4.15
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 1.95
Equity Value -
Shares Outstanding -
Equity Value Per Share -