Discounted Cash Flow (DCF) Analysis Levered

Code Chain New Continent Ltd

Code Chain New Continent Ltd (CCNC)

$1.6
-0.19 (-10.61%)

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 $ 1.6
Beta 1.333
Diluted Shares Outstanding 21.21
Cost of Debt
Tax Rate -5,794.05
After-tax Cost of Debt 5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 13.069
Total Debt -
Total Equity 33.94
Total Capital 33.94
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 -2.48
Equity Value -
Shares Outstanding 21.21
Equity Value Per Share -