Discounted Cash Flow (DCF) Analysis Levered

Brookline Capital Acquisition Corp. (BCAC)

$22.71

+12.72 (+127.33%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ------
Revenue (%)
Operating Cash Flow ------
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 22.71
Beta 0.009
Diluted Shares Outstanding 7.43
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.932
Total Debt -
Total Equity 168.84
Total Capital 168.84
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ------
Operating Cash Flow ------
Capital Expenditure ------
Free Cash Flow ------
WACC
PV LFCF ------
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 2.93
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -0
Equity Value -
Shares Outstanding 7.43
Equity Value Per Share -