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 | - |