Discounted Cash Flow (DCF) Analysis Levered

Free Cash Flow Seaboard Co

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	-	-	6,473	5,594	5,379	-	-	-	-	-
Revenue (%)
OperatingCashFlow	-	-	374	416	427	-	-	-	-	-
OperatingCashFlow (%)
CapitalExpenditure	-	-	-121	-139	-158	-	-	-	-	-
CapitalExpenditure (%)
FreeCashFlow	-	-	253	277	269	-	-	-	-	-

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	-	-	6,473	5,594	5,379
Revenue (%)
OperatingCashFlow	-	-	374	416	427
OperatingCashFlow (%)
CapitalExpenditure	-	-	-121	-139	-158
CapitalExpenditure (%)
FreeCashFlow	-	-	253	277	269

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 Seaboard Co

Share Price	$ 4115.2
Diluted Shares Outstanding	1
Cost of Debt
Tax Rate	18.8
After-tax Cost of Debt	-
Risk Free Rate
Market Risk Premium
Cost of Equity	7.60
Total Debt	499.00
Total Equity	4,115.20
Total Capital	4,614.20
Debt Weighting	10.81
Equity Weighting	89.19
Wacc

Build Up Free Cash Flow Seaboard Co

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual	2017 Projected	2018 Projected	2019 Projected	2020 Projected	2021 Projected
Revenue	-	-	6,473	5,594	5,379	-	-	-	-	-
OperatingCashFlow	-	-	374	416	427	-	-	-	-	-
CapitalExpenditure	-	-	-121	-139	-158	-	-	-	-	-
FreeCashFlowFreeCashFlow	-	-	253	277	269	-	-	-	-	-
WACC
PV LFCF						-	-	-	-	-
SUM PV LFCF										-

Year A / P	2012 Actual	2013 Actual	2014 Actual	2015 Actual	2016 Actual
Revenue	-	-	6,473	5,594	5,379
OperatingCashFlow	-	-	374	416	427
CapitalExpenditure	-	-	-121	-139	-158
FreeCashFlowFreeCashFlow	-	-	253	277	269
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 Seaboard Co

Growth in perpetuity method:
Long term growth rate
WACC (%)	7.3
Free cash flow (t+1)	0.00
Terminal Value	0.00
Present Value of Terminal Value	0.00

Intrinsic Value Seaboard Co

Enterprise Value	-
Net Debt	-855
Equity Value	-
Shares Outstanding	1
Equity Value Per Share	-

Results Levered DCF Seaboard Co

${Wacc}/{Long \space Term \space Growth}$	-4 (%)	-3 (%)	-2 (%)	-1 (%)	0 (%)	1 (%)	2 (%)	3 (%)	4 (%)
5.3 (%)	-	-	-	-	-	-	-	-	-
5.8 (%)	-	-	-	-	-	-	-	-	-
6.3 (%)	-	-	-	-	-	-	-	-	-
6.8 (%)	-	-	-	-	-	-	-	-	-
7.3 (%)	-	-	-	-	-	-	-	-	-
7.8 (%)	-	-	-	-	-	-	-	-	-
8.3 (%)	-	-	-	-	-	-	-	-	-
8.8 (%)	-	-	-	-	-	-	-	-	-
9.3 (%)	-	-	-	-	-	-	-	-	-

${Wacc}/{Long \space Term \space Growth}$	-4 (%)	-3 (%)	-2 (%)	-1 (%)	0 (%)
5.3 (%)	-	-	-	-	-
5.8 (%)	-	-	-	-	-
6.3 (%)	-	-	-	-	-
6.8 (%)	-	-	-	-	-
7.3 (%)	-	-	-	-	-

${Wacc}/{Long \space Term \space Growth}$	1 (%)	2 (%)	3 (%)	4 (%)
7.8 (%)	-	-	-	-
8.3 (%)	-	-	-	-
8.8 (%)	-	-	-	-
9.3 (%)	-	-	-	-

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.