Discounted Cash Flow (DCF) Analysis Levered

Abrdn Japan Equity Fund Inc (JEQ)

$5.41

+0.01 (+0.00%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue -43.75-----
Revenue (%)
Operating Cash Flow 17.94-----
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 5.41
Beta 0.873
Diluted Shares Outstanding 13.40
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 1.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.718
Total Debt 10.23
Total Equity 72.51
Total Capital 82.74
Debt Weighting 12.36
Equity Weighting 87.64
Wacc

Build Up Free Cash Flow

Year
A/P
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue -43.75-----
Operating Cash Flow 17.94-----
Capital Expenditure ------
Free Cash Flow ------
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.76
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 10.23
Equity Value -
Shares Outstanding 13.40
Equity Value Per Share -