Discounted Cash Flow (DCF) Analysis Unlevered
8i Enterprises Acquisition Corp. (JFKKU)
16.98 €
-3.93 (-18.79%)
Operating Data
Year A/P | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | - | - | - | - | - |
|---|---|---|---|---|---|
| Revenue (%) | |||||
| EBITDA | - | - | - | - | - |
| EBITDA (%) | |||||
| EBIT | - | - | - | - | - |
| EBIT (%) | |||||
| Depreciation | - | - | - | - | - |
| Depreciation (%) |
Balance Sheet Data
Year A/P | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 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 | $ 16.98 |
|---|---|
| Diluted Shares Outstanding | 3.29 |
| Cost of Debt | |
| Tax Rate | 0.00 |
| After-tax Cost of Debt | 5.00% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 2.46 |
| Total Debt | 0.30 |
| Total Equity | 55.86 |
| Total Capital | 55.86 |
| Debt Weighting | 0.00 |
| Equity Weighting | 100.00 |
| Wacc |
Build Up Free Cash
Year A/P | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | - | - | - | - | - |
|---|---|---|---|---|---|
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| Tax Rate | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 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 (%) | 2.46 |
| Free cash flow (t + 1) | - |
| Terminal Value | - |
| Present Value of Terminal Value | - |
Intrinsic Value
| Enterprise Value | - |
|---|---|
| Net Debt | - |
| Equity Value | - |
| Shares Outstanding | 3.29 |
| Equity Value Per Share | - |