Discounted Cash Flow (DCF) Analysis Levered

Knight Therapeutics Inc. (GUD.TO)

$4.41

+0.04 (+0.92%)
All numbers are in Millions, Currency in USD
Stock DCF: -1,633.27 | 4.41 | overvalue

Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 12.5047.46199.52243.48293.56765.231,994.715,199.6013,553.7535,330.42
Revenue (%)
Operating Cash Flow -5.744.60-12.2144.6240.48-15.66-40.81-106.39-277.33-722.91
Operating Cash Flow (%)
Capital Expenditure -3.87-2.95-20.67-224.18-25.82-227.14-592.09-1,543.40-4,023.17-10,487.17
Capital Expenditure (%)
Free Cash Flow -9.611.65-32.87-179.5714.66-242.80-632.91-1,649.79-4,300.50-11,210.08

Weighted Average Cost Of Capital

Share price $ 4.41
Beta 0.480
Diluted Shares Outstanding 114.89
Cost of Debt
Tax Rate 32.00
After-tax Cost of Debt 5.77%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.893
Total Debt 77.70
Total Equity 506.67
Total Capital 584.37
Debt Weighting 13.30
Equity Weighting 86.70
Wacc

Build Up Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 12.5047.46199.52243.48293.56765.231,994.715,199.6013,553.7535,330.42
Operating Cash Flow -5.744.60-12.2144.6240.48-15.66-40.81-106.39-277.33-722.91
Capital Expenditure -3.87-2.95-20.67-224.18-25.82-227.14-592.09-1,543.40-4,023.17-10,487.17
Free Cash Flow -9.611.65-32.87-179.5714.66-242.80-632.91-1,649.79-4,300.50-11,210.08
WACC
PV LFCF -227.47-555.50-1,356.59-3,312.92-8,090.45
SUM PV LFCF -13,542.93

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 6.74
Free cash flow (t + 1) -11,434.28
Terminal Value -241,229.57
Present Value of Terminal Value -174,098.31

Intrinsic Value

Enterprise Value -187,641.24
Net Debt 6.02
Equity Value -187,647.26
Shares Outstanding 114.89
Equity Value Per Share -1,633.27