Discounted Cash Flow (DCF) Analysis Levered

Goldman Sachs MLP and Energy Renais... (GER)

$11.99

+0.53 (+4.62%)
All numbers are in Millions, Currency in USD
Stock DCF: -2.16 | 11.99 | overvalue

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue -67.9030.82-81.67-208.0957.63-122.50-0.520.11-0.02
Revenue (%)
Operating Cash Flow 66.4758.4480.29214.59-15.813.29-0.690.14-0.030.01
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow -----15.813.29-0.690.14-0.030.01

Weighted Average Cost Of Capital

Share price $ 11.99
Beta 2.372
Diluted Shares Outstanding 8.80
Cost of Debt
Tax Rate -0.04
After-tax Cost of Debt 0.80%
Risk-Free Rate
Market Risk Premium
Cost of Equity 14.938
Total Debt 22.50
Total Equity 105.54
Total Capital 128.04
Debt Weighting 17.57
Equity Weighting 82.43
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue -67.9030.82-81.67-208.0957.63-122.50-0.520.11-0.02
Operating Cash Flow 66.4758.4480.29214.59-15.813.29-0.690.14-0.030.01
Capital Expenditure ----------
Free Cash Flow -----15.813.29-0.690.14-0.030.01
WACC
PV LFCF 2.93-0.540.10-0.020
SUM PV LFCF 2.47

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 12.45
Free cash flow (t + 1) 0.01
Terminal Value 0.06
Present Value of Terminal Value 0.03

Intrinsic Value

Enterprise Value 2.50
Net Debt 21.48
Equity Value -18.98
Shares Outstanding 8.80
Equity Value Per Share -2.16