Discounted Cash Flow (DCF) Analysis Levered

A. H. Belo Corporation (AHC)

$7.56

-0.10 (-1.31%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 259.98248.63202.29183.56154.30135.70119.35104.9792.3281.19
Revenue (%)
Operating Cash Flow 7.62-12.1011.721.20-1.490.960.850.740.660.58
Operating Cash Flow (%)
Capital Expenditure -6.60-12.01-5.66-6.22-5.23-4.60-4.04-3.56-3.13-2.75
Capital Expenditure (%)
Free Cash Flow 1.02-24.106.06-5.01-6.72-3.63-3.20-2.81-2.47-2.17

Weighted Average Cost Of Capital

Share price $ 7.56
Beta 0.611
Diluted Shares Outstanding 5.35
Cost of Debt
Tax Rate 19.71
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.847
Total Debt 21.89
Total Equity 40.47
Total Capital 62.36
Debt Weighting 35.11
Equity Weighting 64.89
Wacc

Build Up Free Cash Flow

Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 259.98248.63202.29183.56154.30135.70119.35104.9792.3281.19
Operating Cash Flow 7.62-12.1011.721.20-1.490.960.850.740.660.58
Capital Expenditure -6.60-12.01-5.66-6.22-5.23-4.60-4.04-3.56-3.13-2.75
Free Cash Flow 1.02-24.106.06-5.01-6.72-3.63-3.20-2.81-2.47-2.17
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -2.22
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -20.13
Equity Value -
Shares Outstanding 5.35
Equity Value Per Share -