Discounted Cash Flow (DCF) Analysis Levered

Hudson Capital Inc. (HUSN)

$1.68

-0.14 (-%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 25.1214.401.370000000
Revenue (%)
Operating Cash Flow 27.60-17.27-1.07-3.82-4.85-0.25-0.06-0.01-0-0
Operating Cash Flow (%)
Capital Expenditure -0.19-0.18-0.01-0-0-0-0-0-0-0
Capital Expenditure (%)
Free Cash Flow 27.41-17.44-1.08-3.82-4.85-0.25-0.06-0.01-0-0

Weighted Average Cost Of Capital

Share price $ 1.68
Beta 2.269
Diluted Shares Outstanding 2.91
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 14.349
Total Debt -
Total Equity 4.89
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 25.1214.401.370000000
Operating Cash Flow 27.60-17.27-1.07-3.82-4.85-0.25-0.06-0.01-0-0
Capital Expenditure -0.19-0.18-0.01-0-0-0-0-0-0-0
Free Cash Flow 27.41-17.44-1.08-3.82-4.85-0.25-0.06-0.01-0-0
WACC
PV LFCF -4.85-----
SUM PV LFCF -

Terminal Value

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

Intrinsic Value

Enterprise Value -
Net Debt -0.22
Equity Value -
Shares Outstanding 2.91
Equity Value Per Share -