Discounted Cash Flow (DCF) Analysis Levered
The India Fund, Inc. (IFN)
$15.62
+0.10 (+0.64%)
All numbers are in Millions, Currency in USD
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 | 239.32 | -33.60 | 30.89 | 64.71 | 101.26 | 65.82 | 42.79 | 27.81 | 18.08 | 11.75 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||||
| Operating Cash Flow | 237.33 | -35.74 | 29.07 | 64.64 | 101.15 | 65.75 | 42.74 | 27.78 | 18.06 | 11.74 |
| Operating Cash Flow (%) | ||||||||||
| Capital Expenditure | - | - | - | - | - | - | - | - | - | - |
| Capital Expenditure (%) | ||||||||||
| Free Cash Flow | - | - | - | 64.64 | 101.15 | 65.75 | 42.74 | 27.78 | 18.06 | 11.74 |
Weighted Average Cost Of Capital
| Share price | $ 15.62 |
|---|---|
| Beta | 0.755 |
| Diluted Shares Outstanding | 26.93 |
| Cost of Debt | |
| Tax Rate | 0.00 |
| After-tax Cost of Debt | -% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 7.348 |
| Total Debt | - |
| Total Equity | 420.58 |
| Total Capital | - |
| Debt Weighting | - |
| Equity Weighting | - |
| 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 | 239.32 | -33.60 | 30.89 | 64.71 | 101.26 | 65.82 | 42.79 | 27.81 | 18.08 | 11.75 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 237.33 | -35.74 | 29.07 | 64.64 | 101.15 | 65.75 | 42.74 | 27.78 | 18.06 | 11.74 |
| Capital Expenditure | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | 64.64 | 101.15 | 65.75 | 42.74 | 27.78 | 18.06 | 11.74 |
| WACC | ||||||||||
| PV LFCF | - | - | - | - | - | |||||
| SUM PV LFCF | - |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | - |
| Free cash flow (t + 1) | 11.97 |
| Terminal Value | - |
| Present Value of Terminal Value | - |
Intrinsic Value
| Enterprise Value | - |
|---|---|
| Net Debt | - |
| Equity Value | - |
| Shares Outstanding | 26.93 |
| Equity Value Per Share | - |