Discounted Cash Flow (DCF) Analysis Levered

Calamos Global Total Return Fund (CGO)

$11.78

-0.01 (-0.08%)
All numbers are in Millions, Currency in USD
Stock DCF: -4.46 | 11.78 | overvalue

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 20.80-4.6610.2114.20-4.841.65-0.560.19-0.07
Revenue (%)
Operating Cash Flow 4.050.8815.997.95-2.580.88-0.300.10-0.03
Operating Cash Flow (%)
Capital Expenditure ---------
Capital Expenditure (%)
Free Cash Flow -----2.580.88-0.300.10-0.03

Weighted Average Cost Of Capital

Share price $ 11.78
Beta 1.281
Diluted Shares Outstanding 8.81
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 2.72%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.835
Total Debt 37
Total Equity 103.80
Total Capital 140.80
Debt Weighting 26.28
Equity Weighting 73.72
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 20.80-4.6610.2114.20-4.841.65-0.560.19-0.07
Operating Cash Flow 4.050.8815.997.95-2.580.88-0.300.10-0.03
Capital Expenditure ---------
Free Cash Flow -----2.580.88-0.300.10-0.03
WACC
PV LFCF -2.580.82-0.260.08-0.03
SUM PV LFCF -1.83

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.23
Free cash flow (t + 1) -0.04
Terminal Value -0.68
Present Value of Terminal Value -0.48

Intrinsic Value

Enterprise Value -2.31
Net Debt 37
Equity Value -39.31
Shares Outstanding 8.81
Equity Value Per Share -4.46