Discounted Cash Flow (DCF) Analysis Levered

Smart Powerr Corp. (CREG)

$3.32

+0.08 (+2.47%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2016
Actual
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 0.01---------
Revenue (%)
Operating Cash Flow 39.51---------
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow 39.51---------

Weighted Average Cost Of Capital

Share price $ 3.32
Beta 1.679
Diluted Shares Outstanding 2.56
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 5.81%
Risk-Free Rate
Market Risk Premium
Cost of Equity 10.688
Total Debt 25.21
Total Equity 8.51
Total Capital 33.72
Debt Weighting 74.75
Equity Weighting 25.25
Wacc

Build Up Free Cash Flow

Year
A/P
2016
Actual
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 0.01---------
Operating Cash Flow 39.51---------
Capital Expenditure ----------
Free Cash Flow 39.51---------
WACC
PV LFCF ---------
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.04
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -82.60
Equity Value -
Shares Outstanding 2.56
Equity Value Per Share -