Discounted Cash Flow (DCF) Analysis Levered

Digihost Technology Inc. (DGHI)

$0.58

-0.01 (-1.71%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
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 $ 0.58
Beta 5.726
Diluted Shares Outstanding 11.72
Cost of Debt
Tax Rate 88.83
After-tax Cost of Debt 0.56%
Risk-Free Rate
Market Risk Premium
Cost of Equity 30.775
Total Debt -
Total Equity 6.79
Total Capital 6.79
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
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 (%) 30.77
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -0.92
Equity Value -
Shares Outstanding 11.72
Equity Value Per Share -