Discounted Cash Flow (DCF) Analysis Levered

Ambarella, Inc. (AMBA)

$56.18

-1.39 (-2.41%)

All numbers are in Millions, Currency in USD

Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	295.40	227.77	228.73	222.99	331.86	351.63	372.59	394.79	418.32	443.25
Revenue (%)
Operating Cash Flow	85.40	24.47	39.41	30.80	38.79	57.94	61.39	65.05	68.93	73.04
Operating Cash Flow (%)
Capital Expenditure	-3.69	-2.94	-1.82	-4.94	-9.68	-5.96	-6.31	-6.69	-7.08	-7.51
Capital Expenditure (%)
Free Cash Flow	81.72	21.53	37.59	25.86	29.12	51.99	55.08	58.37	61.85	65.53

Weighted Average Cost Of Capital

Share price	$ 56.18
Beta	1.523
Diluted Shares Outstanding	36.58
Cost of Debt
Tax Rate	7.79
After-tax Cost of Debt	-%
Risk-Free Rate
Market Risk Premium
Cost of Equity	10.991
Total Debt	11.71
Total Equity	2,054.90
Total Capital	2,066.62
Debt Weighting	0.57
Equity Weighting	99.43
Wacc

Build Up Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	295.40	227.77	228.73	222.99	331.86	351.63	372.59	394.79	418.32	443.25
Operating Cash Flow	85.40	24.47	39.41	30.80	38.79	57.94	61.39	65.05	68.93	73.04
Capital Expenditure	-3.69	-2.94	-1.82	-4.94	-9.68	-5.96	-6.31	-6.69	-7.08	-7.51
Free Cash Flow	81.72	21.53	37.59	25.86	29.12	51.99	55.08	58.37	61.85	65.53
WACC
PV LFCF						-	-	-	-	-
SUM PV LFCF										-

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	-
Free cash flow (t + 1)	66.84
Terminal Value	-
Present Value of Terminal Value	-

Intrinsic Value

Enterprise Value	-
Net Debt	-159.33
Equity Value	-
Shares Outstanding	36.58
Equity Value Per Share	-