Discounted Cash Flow (DCF) Analysis Levered

Likhitha Infrastructure Limited (LIKHITHA.NS)

221.25 ₹

-7.10 (-3.11%)

All numbers are in Millions, Currency in USD

Stock DCF: 0.71 | 221.25 | 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	870.78	1,374.34	1,612.38	1,906.22	2,572.12	3,397.16	4,486.86	5,926.09	7,826.98	10,337.61
Revenue (%)
Operating Cash Flow	40.16	31.87	191.53	8.10	31.12	138.90	183.46	242.30	320.03	422.68
Operating Cash Flow (%)
Capital Expenditure	-103.12	-31.25	-15.28	-24.75	-102.30	-138.20	-182.53	-241.08	-318.41	-420.54
Capital Expenditure (%)
Free Cash Flow	-62.97	0.61	176.25	-16.65	-71.18	0.70	0.93	1.23	1.62	2.14

Weighted Average Cost Of Capital

Share price	$ 221.25
Beta	0.765
Diluted Shares Outstanding	157.81
Cost of Debt
Tax Rate	24.98
After-tax Cost of Debt	3.75%
Risk-Free Rate
Market Risk Premium
Cost of Equity	7.140
Total Debt	-
Total Equity	34,916.01
Total Capital	34,916.01
Debt Weighting	0.00
Equity Weighting	100.00
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	870.78	1,374.34	1,612.38	1,906.22	2,572.12	3,397.16	4,486.86	5,926.09	7,826.98	10,337.61
Operating Cash Flow	40.16	31.87	191.53	8.10	31.12	138.90	183.46	242.30	320.03	422.68
Capital Expenditure	-103.12	-31.25	-15.28	-24.75	-102.30	-138.20	-182.53	-241.08	-318.41	-420.54
Free Cash Flow	-62.97	0.61	176.25	-16.65	-71.18	0.70	0.93	1.23	1.62	2.14
WACC
PV LFCF						0.66	0.81	1	1.23	1.52
SUM PV LFCF										5.21

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	7.14
Free cash flow (t + 1)	2.18
Terminal Value	42.46
Present Value of Terminal Value	30.08

Intrinsic Value

Enterprise Value	35.29
Net Debt	-76.28
Equity Value	111.57
Shares Outstanding	157.81
Equity Value Per Share	0.71