Free Cash Flow Build Up

Cassava Sciences Inc (SAVA)
$10.57
0.09 (+0.86%)
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 |
Revenue | 41.12 | - | - | - | - | - | - | - | - | - | - | - |
---|---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA | 31.37 | - | - | - | - | - | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate | -0.23% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% |
EBIAT | - | - | - | - | - | - | - | - | - | - | - | - |
Depreciation | - | - | - | - | - | - | - | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - |
Inventories | - | - | - | - | - | - | - | - | - | - | - | - |
Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Expenditure | - | -0.08 | -0.20 | -0.07 | - | - | -0.02 | - | - | - | - | - |
UFCF | - | - | - | - | - | - | - | - | - | - | - | - |
WACC | ||||||||||||
PV UFCF | - | - | - | - | - | - | - | - | - | - | - | |
SUM PV UFCF | - |