FMP
one
AONE
NYSE
Inactive Equity
one intends to effect a merger, share exchange, asset acquisition, share purchase, reorganization, or similar business combination with one or more businesses or entities. The company was founded in 2020 and is based in San Francisco, California.
8.56 USD
-0.41 (-4.79%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
-
-
-
-
-
-
-
-
-
-
Revenue %
-
-
-
-
-
-
-
-
-
Operating Cash Flow
-7.68M
-11.85M
-15.62M
-18.86M
-16.84M
-
-
-
-
-
Operating Cash Flow %
100
100
100
100
100
100
100
100
100
Cap Ex
-180.29k
-367.89k
-115k
-33k
-37k
-
-
-
-
-
Cap Ex %
100
100
100
100
100
-
-
-
-
Free Cash Flow
-7.86M
-12.21M
-15.73M
-18.89M
-16.88M
-
-
-
-
-
Weighted Average Cost Of Capital
Price
2.91
Beta
Diluted Shares Outstanding
17.14M
Costof Debt
4.09
Tax Rate
After Tax Cost Of Debt
4.09
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
1.06M
Total Equity
49.88M
Total Capital
50.95M
Debt Weighting
2.09
Equity Weighting
97.91
Wacc
10.49
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
-
-
-
-
-
-
-
-
-
-
Operating Cash Flow
-7.68M
-11.85M
-15.62M
-18.86M
-16.84M
-
-
-
-
-
Cap Ex
-180.29k
-367.89k
-115k
-33k
-37k
-
-
-
-
-
Free Cash Flow
-7.86M
-12.21M
-15.73M
-18.89M
-16.88M
-
-
-
-
-
Wacc
10.49
10.49
10.49
10.49
10.49
Pv Lfcf
-
-
-
-
-
Sum Pv Lfcf
-
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
10.49
Free Cash Flow T1
0
Terminal Value
0
Present Terminal Value
0
Intrinsic Value
Enterprise Value
0
Net Debt
-690k
Equity Value
690k
Diluted Shares Outstanding
17.14M
Equity Value Per Share
0.04
Projected DCF
0.04025201 -71.295%
