Discounted Cash Flow (DCF) Analysis Levered

JPMorgan Alerian MLP Index ETN (AMJ)

$22.06

+0.38 (+1.75%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 121,649-----
Revenue (%)
Operating Cash Flow 78,084-----
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 22.06
Beta 0.000
Diluted Shares Outstanding -
Cost of Debt
Tax Rate 12.17
After-tax Cost of Debt 1.38%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.743
Total Debt 354,599
Total Equity -
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 121,649-----
Operating Cash Flow 78,084-----
Capital Expenditure ------
Free Cash Flow ------
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

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

Intrinsic Value

Enterprise Value -
Net Debt 354,595.20
Equity Value -
Shares Outstanding -
Equity Value Per Share -