Discounted Cash Flow (DCF) Analysis Levered

Batla Minerals SA (MLBAT.PA)

0.65 €

0.00 (0.00%)

All numbers are in Millions, Currency in USD

Stock DCF: 1.04 | 0.65 | undervalue

Free Cash Flow

Year A/P	2016 Actual	2017 Actual	2018 Actual	2019 Actual	2020 Projected	2021 Projected	2022 Projected	2023 Projected	2024 Projected	2025 Projected	2026 Projected
Revenue	23.59	19.16	10.79	8.12	5.76	4.09	2.90	2.06	1.46	1.03	0.73
Revenue (%)
Operating Cash Flow	9.39	4.83	0.77	2.06	1.40	1	0.71	0.50	0.36	0.25	0.18
Operating Cash Flow (%)
Capital Expenditure	-3.14	-2.42	-0.99	-0.45	-0.59	-0.42	-0.29	-0.21	-0.15	-0.11	-0.07
Capital Expenditure (%)
Free Cash Flow	6.25	2.41	-0.22	1.61	0.82	0.58	0.41	0.29	0.21	0.15	0.10

Weighted Average Cost Of Capital

Share price	$ 0.65
Beta	0.554
Diluted Shares Outstanding	5.35
Cost of Debt
Tax Rate	37.56
After-tax Cost of Debt	3.12%
Risk-Free Rate
Market Risk Premium
Cost of Equity	5.741
Total Debt	-
Total Equity	3.48
Total Capital	3.48
Debt Weighting	0.00
Equity Weighting	100.00
Wacc

Build Up Free Cash Flow

Year A/P	2016 Actual	2017 Actual	2018 Actual	2019 Actual	2020 Projected	2021 Projected	2022 Projected	2023 Projected	2024 Projected	2025 Projected	2026 Projected
Revenue	23.59	19.16	10.79	8.12	5.76	4.09	2.90	2.06	1.46	1.03	0.73
Operating Cash Flow	9.39	4.83	0.77	2.06	1.40	1	0.71	0.50	0.36	0.25	0.18
Capital Expenditure	-3.14	-2.42	-0.99	-0.45	-0.59	-0.42	-0.29	-0.21	-0.15	-0.11	-0.07
Free Cash Flow	6.25	2.41	-0.22	1.61	0.82	0.58	0.41	0.29	0.21	0.15	0.10
WACC
PV LFCF					0.82	0.55	0.37	0.25	0.17	0.11	0.07
SUM PV LFCF											1.02

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	5.74
Free cash flow (t + 1)	0.11
Terminal Value	2.84
Present Value of Terminal Value	2.15

Intrinsic Value

Enterprise Value	3.17
Net Debt	-2.37
Equity Value	5.54
Shares Outstanding	5.35
Equity Value Per Share	1.04