Discounted Cash Flow (DCF) Analysis Levered
CHP Merger Corp. (CHPMU)
$10.15
0.00 (0.00%)
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 | 2026 Projected |
Revenue | - | - | - | - | - | - | - |
---|---|---|---|---|---|---|---|
Revenue (%) | |||||||
Operating Cash Flow | - | - | - | - | - | - | - |
Operating Cash Flow (%) | |||||||
Capital Expenditure | - | - | - | - | - | - | - |
Capital Expenditure (%) | |||||||
Free Cash Flow | - | - | - | - | - | - | - |
Weighted Average Cost Of Capital
Share price | $ 10.15 |
---|---|
Beta | 0.000 |
Diluted Shares Outstanding | 30 |
Cost of Debt | |
Tax Rate | -116.23 |
After-tax Cost of Debt | -% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 4.597 |
Total Debt | - |
Total Equity | 304.50 |
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 | 2026 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 | -0.10 |
Equity Value | - |
Shares Outstanding | 30 |
Equity Value Per Share | - |