Discounted Cash Flow (DCF) Analysis Levered

Braze, Inc. (BRZE)

$26.12

+0.29 (+1.12%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 96.36150.19238.04374.13588.03924.221,452.632,283.14
Revenue (%)
Operating Cash Flow -7.37-6.08-35.40-33.13-52.06-81.83-128.62-202.15
Operating Cash Flow (%)
Capital Expenditure -2.55-4.35-4.38-9.21-14.48-22.75-35.76-56.21
Capital Expenditure (%)
Free Cash Flow -9.92-10.43-39.77-42.34-66.54-104.58-164.38-258.36

Weighted Average Cost Of Capital

Share price $ 26.12
Beta 0.000
Diluted Shares Outstanding 34.90
Cost of Debt
Tax Rate 2.06
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.506
Total Debt -
Total Equity 911.51
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 96.36150.19238.04374.13588.03924.221,452.632,283.14
Operating Cash Flow -7.37-6.08-35.40-33.13-52.06-81.83-128.62-202.15
Capital Expenditure -2.55-4.35-4.38-9.21-14.48-22.75-35.76-56.21
Free Cash Flow -9.92-10.43-39.77-42.34-66.54-104.58-164.38-258.36
WACC
PV LFCF --66.54---
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -263.53
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -478.94
Equity Value -
Shares Outstanding 34.90
Equity Value Per Share -