Discounted Cash Flow (DCF) Analysis Levered
Abeona Therapeutics Inc. (ABEO)
$4.03
+0.72 (+21.75%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2018 Actual | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
| Revenue | 3 | - | - | - | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||||
| Operating Cash Flow | -39.11 | - | - | - | - | - | - | - | - | - |
| Operating Cash Flow (%) | ||||||||||
| Capital Expenditure | -19.49 | - | - | - | - | - | - | - | - | - |
| Capital Expenditure (%) | ||||||||||
| Free Cash Flow | -58.60 | - | - | - | - | - | - | - | - | - |
Weighted Average Cost Of Capital
| Share price | $ 4.03 |
|---|---|
| Beta | 1.268 |
| Diluted Shares Outstanding | 7.86 |
| Cost of Debt | |
| Tax Rate | 0.00 |
| After-tax Cost of Debt | 9.65% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 9.677 |
| Total Debt | 7.63 |
| Total Equity | 31.68 |
| Total Capital | 39.31 |
| Debt Weighting | 19.40 |
| Equity Weighting | 80.60 |
| Wacc |
Build Up Free Cash Flow
Year A/P | 2018 Actual | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
| Revenue | 3 | - | - | - | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -39.11 | - | - | - | - | - | - | - | - | - |
| Capital Expenditure | -19.49 | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | -58.60 | - | - | - | - | - | - | - | - | - |
| WACC | ||||||||||
| PV LFCF | - | - | - | - | - | - | - | - | - | |
| SUM PV LFCF | - |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | 9.67 |
| Free cash flow (t + 1) | - |
| Terminal Value | - |
| Present Value of Terminal Value | - |
Intrinsic Value
| Enterprise Value | - |
|---|---|
| Net Debt | -6.59 |
| Equity Value | - |
| Shares Outstanding | 7.86 |
| Equity Value Per Share | - |