Discounted Cash Flow (DCF) Analysis Levered

Kingsoft Cloud Holdings Limited (KC)

$2.86

-0.01 (-0.35%)
All numbers are in Millions, Currency in USD
Stock DCF: -68.02 | 2.86 | overvalue

Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 354.91633.021,052.371,449.731,308.821,873.722,682.453,840.245,497.757,870.66
Revenue (%)
Operating Cash Flow -61.30-70.26-46.47-113.4230.24-143.53-205.47-294.16-421.13-602.89
Operating Cash Flow (%)
Capital Expenditure -175.39-159.94-254.66-117.66-229.99-466.83-668.32-956.78-1,369.74-1,960.94
Capital Expenditure (%)
Free Cash Flow -236.69-230.21-301.13-231.08-199.75-610.36-873.80-1,250.94-1,790.87-2,563.83

Weighted Average Cost Of Capital

Share price $ 2.86
Beta 2.125
Diluted Shares Outstanding 233.58
Cost of Debt
Tax Rate -0.92
After-tax Cost of Debt 11.79%
Risk-Free Rate
Market Risk Premium
Cost of Equity 14.240
Total Debt 187.09
Total Equity 668.04
Total Capital 855.13
Debt Weighting 21.88
Equity Weighting 78.12
Wacc

Build Up Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 354.91633.021,052.371,449.731,308.821,873.722,682.453,840.245,497.757,870.66
Operating Cash Flow -61.30-70.26-46.47-113.4230.24-143.53-205.47-294.16-421.13-602.89
Capital Expenditure -175.39-159.94-254.66-117.66-229.99-466.83-668.32-956.78-1,369.74-1,960.94
Free Cash Flow -236.69-230.21-301.13-231.08-199.75-610.36-873.80-1,250.94-1,790.87-2,563.83
WACC
PV LFCF -536.81-675.91-851.05-1,071.57-1,349.23
SUM PV LFCF -4,484.58

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 13.70
Free cash flow (t + 1) -2,615.11
Terminal Value -22,351.37
Present Value of Terminal Value -11,762.56

Intrinsic Value

Enterprise Value -16,247.14
Net Debt -359.98
Equity Value -15,887.16
Shares Outstanding 233.58
Equity Value Per Share -68.02