Discounted Cash Flow (DCF) Analysis Levered

First Internet Bancorp SB NT FXD FL... (INBKL)

$25.03

-0.16 (-0.64%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ 25.03
Beta 0.162
Diluted Shares Outstanding 6.51
Cost of Debt
Tax Rate 13.11
After-tax Cost of Debt -78.94%
Risk-Free Rate
Market Risk Premium
Cost of Equity 4.547
Total Debt 79.60
Total Equity 163.03
Total Capital 242.64
Debt Weighting 32.81
Equity Weighting 67.19
Wacc

Build Up Free Cash Flow

Year
A/P
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 72.24
Equity Value -
Shares Outstanding 6.51
Equity Value Per Share -