Discounted Cash Flow (DCF) Analysis Levered

Avenir Telecom S.A. (AVT.PA)

0.0099 €

+0.00 (+2.06%)
All numbers are in Millions, Currency in USD
Stock DCF: -1.14 | 0.0099 | overvalue

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 56.2238.9731.6416.1543.8551.8661.3372.5485.79101.46
Revenue (%)
Operating Cash Flow 8.04-3.71-2.11-1.96-7.23-3.17-3.74-4.43-5.24-6.20
Operating Cash Flow (%)
Capital Expenditure -0.02-0.18-0-0-0-0.05-0.06-0.07-0.09-0.10
Capital Expenditure (%)
Free Cash Flow 8.02-3.88-2.12-1.96-7.24-3.22-3.81-4.50-5.33-6.30

Weighted Average Cost Of Capital

Share price $ 0.0,099
Beta 0.758
Diluted Shares Outstanding 363.01
Cost of Debt
Tax Rate 32.06
After-tax Cost of Debt 0.02%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.428
Total Debt 3.39
Total Equity 3.59
Total Capital 6.99
Debt Weighting 48.57
Equity Weighting 51.43
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 56.2238.9731.6416.1543.8551.8661.3372.5485.79101.46
Operating Cash Flow 8.04-3.71-2.11-1.96-7.23-3.17-3.74-4.43-5.24-6.20
Capital Expenditure -0.02-0.18-0-0-0-0.05-0.06-0.07-0.09-0.10
Free Cash Flow 8.02-3.88-2.12-1.96-7.24-3.22-3.81-4.50-5.33-6.30
WACC
PV LFCF -3.12-3.57-4.08-4.67-5.35
SUM PV LFCF -20.79

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.32
Free cash flow (t + 1) -6.43
Terminal Value -486.81
Present Value of Terminal Value -413.46

Intrinsic Value

Enterprise Value -434.26
Net Debt -21.49
Equity Value -412.76
Shares Outstanding 363.01
Equity Value Per Share -1.14