Discounted Cash Flow (DCF) Analysis Levered

Mimecast Limited (MIME)

$79.92

0.00 (0.00%)
All numbers are in Millions, Currency in USD
Stock DCF: 26.13 | 79.92 | overvalue

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 186.56261.90340.38426.96501.40643.32825.411,059.031,358.791,743.38
Revenue (%)
Operating Cash Flow 32.5146.4166.2390.54127.03130.14166.98214.24274.88352.69
Operating Cash Flow (%)
Capital Expenditure -18.49-34.50-28.79-53.23-38.60-66.53-85.36-109.52-140.52-180.30
Capital Expenditure (%)
Free Cash Flow 14.0211.9137.4437.3088.4463.6181.62104.72134.36172.39

Weighted Average Cost Of Capital

Share price $ 79.92
Beta 1.346
Diluted Shares Outstanding 65.63
Cost of Debt
Tax Rate 5.39
After-tax Cost of Debt 4.12%
Risk-Free Rate
Market Risk Premium
Cost of Equity 10.709
Total Debt 249.85
Total Equity 5,245.23
Total Capital 5,495.08
Debt Weighting 4.55
Equity Weighting 95.45
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 186.56261.90340.38426.96501.40643.32825.411,059.031,358.791,743.38
Operating Cash Flow 32.5146.4166.2390.54127.03130.14166.98214.24274.88352.69
Capital Expenditure -18.49-34.50-28.79-53.23-38.60-66.53-85.36-109.52-140.52-180.30
Free Cash Flow 14.0211.9137.4437.3088.4463.6181.62104.72134.36172.39
WACC
PV LFCF 57.6166.9577.8090.41105.07
SUM PV LFCF 397.85

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 10.41
Free cash flow (t + 1) 175.83
Terminal Value 2,090.78
Present Value of Terminal Value 1,274.28

Intrinsic Value

Enterprise Value 1,672.13
Net Debt -43.10
Equity Value 1,715.23
Shares Outstanding 65.63
Equity Value Per Share 26.13