Free Cash Flow Build Up

Code Chain New Continent Ltd

Code Chain New Continent Ltd (CCNC)

$1.79
0.14 (+8.48%)
Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue 38.751.4519.58132.35894.366,043.7940,842.14275,999.07
EBITDA 5.992.11-16.6033.46226.091,527.8410,324.6969,771.21
EBIT 5.991.44-16.722.4816.77113.36766.035,176.62
Tax Rate 31.68%461.77%-5,794.05%-1,766.87%-1,766.87%-1,766.87%-1,766.87%-1,766.87%
EBIAT 4.10-5.20-985.3546.34313.162,116.2214,300.7996,640.47
Depreciation -0.670.1130.97209.311,414.489,558.6664,594.59
Accounts Receivable -9.822.46-163.64-955.40-6,456.33-43,629.94-294,838.16
Inventories -7.280.77-71.69-419.68-2,836.05-19,165.19-129,512.67
Accounts Payable -1.23-1.1044.66259.141,751.1911,834.0179,970.74
Capital Expenditure --0.00-0.05-0.32-2.17-14.64-98.94-668.59
UFCF 4.1013.79-983.17-113.68-595.64-4,025.13-27,200.61-183,813.62
WACC
PV UFCF -164.33-761.51-4,551.21-27,200.61-162,566.21
SUM PV UFCF -119,450.46