Discounted Cash Flow (DCF) Analysis Levered
Morgan Stanley China A Share Fund, ... (CAF)
$11.78
+0.01 (+0.09%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P |
Revenue |
---|
Revenue (%) |
Operating Cash Flow |
Operating Cash Flow (%) |
Capital Expenditure |
Capital Expenditure (%) |
Free Cash Flow |
Weighted Average Cost Of Capital
Share price | $ 11.78 |
---|---|
Beta | 0.000 |
Diluted Shares Outstanding | 21.87 |
Cost of Debt | |
Tax Rate | 0.00 |
After-tax Cost of Debt | -% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 4.110 |
Total Debt | - |
Total Equity | 257.65 |
Total Capital | - |
Debt Weighting | - |
Equity Weighting | - |
Wacc |
Build Up Free Cash Flow
Year A/P |
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 | - |
Equity Value | - |
Shares Outstanding | 21.87 |
Equity Value Per Share | - |