Loading...

Discounted Cash Flow (DCF) Analysis Unlevered


8i Enterprises Acquisition Corp.

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 -