Discounted Cash Flow (DCF) Analysis Levered

IG Acquisition Corp. (IGACU)

$10.05

-0.04 (-0.40%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ------
Revenue (%)
Operating Cash Flow ------
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 10.05
Beta 0.000
Diluted Shares Outstanding -
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 9.74%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.742
Total Debt 0.20
Total Equity -
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ------
Operating Cash Flow ------
Capital Expenditure ------
Free Cash Flow ------
WACC
PV LFCF ------
SUM PV LFCF -

Terminal Value

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

Intrinsic Value

Enterprise Value -
Net Debt 0.11
Equity Value -
Shares Outstanding -
Equity Value Per Share -