Discounted Cash Flow (DCF) Analysis Levered

KBL Merger Corp IV (KBLMU)

$ 8.38
-3.18 (-27.51%)

Free Cash Flow

Year
A/P
2017
Projected
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 $ 8.38
Beta -0.022
Diluted Shares Outstanding 4.22
Cost of Debt
Tax Rate 155.01
After-tax Cost of Debt -2.75%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.287
Total Debt 2.07
Total Equity 35.40
Total Capital 37.46
Debt Weighting 5.52
Equity Weighting 94.48
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Projected
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 (%) 2.01
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 1.52
Equity Value -
Shares Outstanding 4.22
Equity Value Per Share -