Loading...

Major Indexes

Discounted Cash Flow (DCF) Analysis Levered


Pensare Acquisition Corp. Warrant

Pensare Acquisition Corp. Warrant (WRLSW)

$0.18
0.0649 (+56.39%)

Free Cash Flow

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

Weighted Average Cost Of Capital

Weighted Average Cost Of Capital

Share price $ 0.18
Diluted Shares Outstanding 7.93
Cost of Debt
Tax Rate -4.50
After-tax Cost of Debt 0.27
Risk-Free Rate
Market Risk Premium
Cost of Equity 29.26
Total Debt 7.07
Total Equity 1.43
Total Capital 8.49
Debt Weighting 83.19
Equity Weighting 16.81
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
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 (%) 9.27
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -
Equity Value -
Shares Outstanding 7.93
Equity Value Per Share -