Free Cash Flow Build Up

Celularity Inc. (GXGX)

$ 10.2
2.18 27.18%
Year
A/P
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue -------
EBITDA -------
EBIT -------
Tax Rate 21.01%7.86%14.43%14.43%14.43%14.43%14.43%
EBIAT -------
Depreciation -------
Accounts Receivable -------
Inventories -------
Accounts Payable -------
Capital Expenditure -------
UFCF -------
WACC
PV UFCF -------
SUM PV UFCF -