Discounted Cash Flow (DCF) Analysis Levered

Leafly Holdings, Inc. (LFLY)

$0.71

+0.07 (+11.34%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 43.04-----
Revenue (%)
Operating Cash Flow -6.85-----
Operating Cash Flow (%)
Capital Expenditure -0.09-----
Capital Expenditure (%)
Free Cash Flow -6.94-----

Weighted Average Cost Of Capital

Share price $ 0.71
Beta 1.464
Diluted Shares Outstanding 42.92
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 10.610
Total Debt -
Total Equity 30.48
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 43.04-----
Operating Cash Flow -6.85-----
Capital Expenditure -0.09-----
Free Cash Flow -6.94-----
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 -28.57
Equity Value -
Shares Outstanding 42.92
Equity Value Per Share -