Discounted Cash Flow (DCF) Analysis Unlevered

Big Rock Partners Acquisition Corp.... (BRPAU)

$49.99
5.99 (+13.61%)

Operating Data

Year
A/P
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue -------
Revenue (%)
EBITDA -------
EBITDA (%)
EBIT -------
EBIT (%)
Depreciation -------
Depreciation (%)

Balance Sheet Data

Year
A/P
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Total Cash -------
Total Cash (%)
Account Receivables -------
Account Receivables (%)
Inventories -------
Inventories (%)
Accounts Payable -------
Accounts Payable (%)
Capital Expenditure -------
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price $ 49.99
Beta -0.011
Diluted Shares Outstanding -
Cost of Debt
Tax Rate 17.09
After-tax Cost of Debt 4.15%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.370
Total Debt 1.95
Total Equity -
Total Capital 1.95
Debt Weighting 100.00
Equity Weighting 0.00
Wacc

Build Up Free Cash

Year
A/P
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue -------
EBITDA -------
EBIT -------
Tax Rate 19.79%17.09%18.44%18.44%18.44%18.44%18.44%
EBIAT -------
Depreciation -------
Accounts Receivable -------
Inventories -------
Accounts Payable -------
Capital Expenditure -------
UFCF -------
WACC
PV UFCF -------
SUM PV UFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 4.15
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 1.95
Equity Value -
Shares Outstanding -
Equity Value Per Share -