Free Cash Flow Build Up

KBL Merger Corp IV (KBLMU)

$ 8.38
-3.18 (-27.51%)
Year
A/P
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue --------
EBITDA --------
EBIT --------
Tax Rate 61.22%28.42%155.01%81.55%81.55%81.55%81.55%81.55%
EBIAT --------
Depreciation --------
Accounts Receivable --------
Inventories --------
Accounts Payable --------
Capital Expenditure --------
UFCF --------
WACC
PV UFCF --------
SUM PV UFCF -