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 239.32-33.6030.8964.71101.2665.8242.7927.8118.0811.75
Revenue (%)
Operating Cash Flow 237.33-35.7429.0764.64101.1565.7542.7427.7818.0611.74
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ---64.64101.1565.7542.7427.7818.0611.74

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 239.32-33.6030.8964.71101.2665.8242.7927.8118.0811.75
Operating Cash Flow 237.33-35.7429.0764.64101.1565.7542.7427.7818.0611.74
Capital Expenditure ----------
Free Cash Flow ---64.64101.1565.7542.7427.7818.0611.74
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 -