Discounted Cash Flow (DCF) Analysis Levered

Blade Air Mobility, Inc. (BLDE)

$4.83

+0.13 (+2.77%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue ------
Revenue (%)
Operating Cash Flow ------
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 4.83
Beta -0.210
Diluted Shares Outstanding 25.21
Cost of Debt
Tax Rate 62.23
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.698
Total Debt -
Total Equity 121.77
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
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 (%) -
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -0.85
Equity Value -
Shares Outstanding 25.21
Equity Value Per Share -