Discounted Cash Flow (DCF) Analysis Levered

Free Cash Flow Facebook In

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	-	-	12,466	17,928	27,638	-	-	-	-	-
Revenue (%)
OperatingCashFlow	-	-	5,457	8,599	16,108	-	-	-	-	-
OperatingCashFlow (%)
CapitalExpenditure	-	-	-1,831	-2,523	-4,491	-	-	-	-	-
CapitalExpenditure (%)
FreeCashFlow	-	-	3,626	6,076	11,617	-	-	-	-	-

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	-	-	12,466	17,928	27,638
Revenue (%)
OperatingCashFlow	-	-	5,457	8,599	16,108
OperatingCashFlow (%)
CapitalExpenditure	-	-	-1,831	-2,523	-4,491
CapitalExpenditure (%)
FreeCashFlow	-	-	3,626	6,076	11,617

Year A / P	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	-	-	-	-	-
Revenue (%)
OperatingCashFlow	-	-	-	-	-
OperatingCashFlow (%)
CapitalExpenditure	-	-	-	-	-
CapitalExpenditure (%)
FreeCashFlow	-	-	-	-	-

Weighted Average Cost Of Capital Facebook In

Share Price	$ 181.06
Diluted Shares Outstanding	2664
Cost of Debt
Tax Rate	18.4
After-tax Cost of Debt	-
Risk Free Rate
Market Risk Premium
Cost of Equity	9.60
Total Debt	0.00
Total Equity	529,600.50
Total Capital	529,600.50
Debt Weighting	0.00
Equity Weighting	100.00
Wacc

Build Up Free Cash Flow Facebook In

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	-	-	12,466	17,928	27,638	-	-	-	-	-
OperatingCashFlow	-	-	5,457	8,599	16,108	-	-	-	-	-
CapitalExpenditure	-	-	-1,831	-2,523	-4,491	-	-	-	-	-
FreeCashFlowFreeCashFlow	-	-	3,626	6,076	11,617	-	-	-	-	-
WACC
PV LFCF						-	-	-	-	-
SUM PV LFCF										-

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	-	-	12,466	17,928	27,638
OperatingCashFlow	-	-	5,457	8,599	16,108
CapitalExpenditure	-	-	-1,831	-2,523	-4,491
FreeCashFlowFreeCashFlow	-	-	3,626	6,076	11,617
WACC
PV LFCF
SUM PV LFCF

Year A / P	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	-	-	-	-	-
OperatingCashFlow	-	-	-	-	-
CapitalExpenditure	-	-	-	-	-
FreeCashFlowFreeCashFlow	-	-	-	-	-
WACC
PV LFCF	-	-	-	-	-
SUM PV LFCF					-

Terminal Value Facebook In

Growth in perpetuity method:
Long term growth rate
WACC (%)	9.6
Free cash flow (t+1)	0.00
Terminal Value	0.00
Present Value of Terminal Value	0.00

Intrinsic Value Facebook In

Enterprise Value	-
Net Debt	-29,449
Equity Value	-
Shares Outstanding	2,925
Equity Value Per Share	-

Results Levered DCF Facebook In

${Wacc}/{Long \space Term \space Growth}$	-4 (%)	-3 (%)	-2 (%)	-1 (%)	0 (%)	1 (%)	2 (%)	3 (%)	4 (%)
7.6 (%)	-	-	-	-	-	-	-	-	-
8.1 (%)	-	-	-	-	-	-	-	-	-
8.6 (%)	-	-	-	-	-	-	-	-	-
9.1 (%)	-	-	-	-	-	-	-	-	-
9.6 (%)	-	-	-	-	-	-	-	-	-
10.1 (%)	-	-	-	-	-	-	-	-	-
10.6 (%)	-	-	-	-	-	-	-	-	-
11.1 (%)	-	-	-	-	-	-	-	-	-
11.6 (%)	-	-	-	-	-	-	-	-	-

${Wacc}/{Long \space Term \space Growth}$	-4 (%)	-3 (%)	-2 (%)	-1 (%)	0 (%)
7.6 (%)	-	-	-	-	-
8.1 (%)	-	-	-	-	-
8.6 (%)	-	-	-	-	-
9.1 (%)	-	-	-	-	-
9.6 (%)	-	-	-	-	-

${Wacc}/{Long \space Term \space Growth}$	1 (%)	2 (%)	3 (%)	4 (%)
10.1 (%)	-	-	-	-
10.6 (%)	-	-	-	-
11.1 (%)	-	-	-	-
11.6 (%)	-	-	-	-

Financial Modeling Prep is a new concept that informs you about stock markets information (news, currencies and stock prices). We always strive to give you the best and most updated information. We also gives you free financial modeling methodology through our academy. Most investment banking firms follow our guidelines to get discounted cash flow statement of companies to see if they are undervalued, overvalued or simply at par value. You can find all financial models and valuation techniques that is used in corporate finance to get companies intrinsic valuation. Most private equity firm use financial modeling for decision making when it comes to hold, buy or sell a particular stock.