Discounted Cash Flow (DCF) Analysis Levered

Chegg, Inc. (CHGG)

$17.61

+0.18 (+1.03%)

All numbers are in Millions, Currency in USD

Stock DCF: 41.27 | 17.61 | undervalue

Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	321.08	410.93	644.34	776.27	766.90	966.39	1,217.77	1,534.54	1,933.72	2,436.73
Revenue (%)
Operating Cash Flow	75.11	113.40	236.44	273.22	0.26	237.57	299.37	377.24	475.37	599.03
Operating Cash Flow (%)
Capital Expenditure	-31.22	-42.33	-139.88	-105.11	-0.10	-106.86	-134.66	-169.68	-213.82	-269.44
Capital Expenditure (%)
Free Cash Flow	43.89	71.08	96.56	168.11	0.15	130.71	164.71	207.56	261.55	329.58

Weighted Average Cost Of Capital

Share price	$ 17.61
Beta	1.110
Diluted Shares Outstanding	146.70
Cost of Debt
Tax Rate	-156.52
After-tax Cost of Debt	0.50%
Risk-Free Rate
Market Risk Premium
Cost of Equity	8.880
Total Debt	1,201.97
Total Equity	2,583.37
Total Capital	3,785.34
Debt Weighting	31.75
Equity Weighting	68.25
Wacc

Build Up Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	321.08	410.93	644.34	776.27	766.90	966.39	1,217.77	1,534.54	1,933.72	2,436.73
Operating Cash Flow	75.11	113.40	236.44	273.22	0.26	237.57	299.37	377.24	475.37	599.03
Capital Expenditure	-31.22	-42.33	-139.88	-105.11	-0.10	-106.86	-134.66	-169.68	-213.82	-269.44
Free Cash Flow	43.89	71.08	96.56	168.11	0.15	130.71	164.71	207.56	261.55	329.58
WACC
PV LFCF						123.06	145.99	173.19	205.46	243.74
SUM PV LFCF										891.43

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	6.22
Free cash flow (t + 1)	336.17
Terminal Value	7,966.23
Present Value of Terminal Value	5,891.44

Intrinsic Value

Enterprise Value	6,782.87
Net Debt	728.29
Equity Value	6,054.58
Shares Outstanding	146.70
Equity Value Per Share	41.27