Discounted Cash Flow (DCF) Analysis Levered
MCAP Acquisition Corporation (MACQU)
$9.06
-1.01 (-10.03%)
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 | $ 9.06 |
---|---|
Beta | -0.691 |
Diluted Shares Outstanding | - |
Cost of Debt | |
Tax Rate | - |
After-tax Cost of Debt | -% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 1.357 |
Total Debt | 0.10 |
Total Equity | - |
Total Capital | 0.10 |
Debt Weighting | 100.00 |
Equity Weighting | 0.00 |
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 | 0.07 |
Equity Value | - |
Shares Outstanding | - |
Equity Value Per Share | - |