Free Cash Flow Build Up

Ocugen, Inc. (OCGN)

$ 6.32
0.06 (+0.96%)
Year
A/P
2013
Actual
2014
Projected
2015
Projected
2016
Projected
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 0.01------------
EBITDA -16.22------------
EBIT -16.79------------
Tax Rate 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
EBIAT -16.79------------
Depreciation 0.57------------
Accounts Receivable -------------
Inventories -------------
Accounts Payable -------------
Capital Expenditure -0.60-3.32-1.95-0.32-0.28-2.01-0.03-0.31-----
UFCF -16.82------------
WACC
PV UFCF ------------
SUM PV UFCF -