Discounted Cash Flow (DCF) Analysis Levered

Flaherty & Crumrine Total Return Fu... (FLC)

$14.96

+0.02 (+0.10%)
All numbers are in Millions, Currency in USD
Stock DCF: -11.38 | 14.96 | overvalue

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 40.8018.2418.32-35.882.93-0.430.06-0.010-0
Revenue (%)
Operating Cash Flow 13.3713.92-3.6013.8711.45-0.380.06-0.010-0
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ------0.380.06-0.010-0

Weighted Average Cost Of Capital

Share price $ 14.96
Beta 0.846
Diluted Shares Outstanding 10.44
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 5.86%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.296
Total Debt 118.50
Total Equity 156.14
Total Capital 274.64
Debt Weighting 43.15
Equity Weighting 56.85
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 40.8018.2418.32-35.882.93-0.430.06-0.010-0
Operating Cash Flow 13.3713.92-3.6013.8711.45-0.380.06-0.010-0
Capital Expenditure ----------
Free Cash Flow ------0.380.06-0.010-0
WACC
PV LFCF -0.310.04-0.010-0
SUM PV LFCF -0.31

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.24
Free cash flow (t + 1) -0
Terminal Value -0
Present Value of Terminal Value -0

Intrinsic Value

Enterprise Value -0.31
Net Debt 118.50
Equity Value -118.81
Shares Outstanding 10.44
Equity Value Per Share -11.38