Discounted Cash Flow (DCF) Analysis Levered

Colipays, S.A. (MLCLP.PA)

1.98 €

+0.36 (+22.22%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2013
Actual
2014
Projected
2015
Projected
2016
Projected
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 0-------------
Revenue (%)
Operating Cash Flow --------------
Operating Cash Flow (%)
Capital Expenditure --------------
Capital Expenditure (%)
Free Cash Flow --------------

Weighted Average Cost Of Capital

Share price $ 1.98
Beta 0.858
Diluted Shares Outstanding -
Cost of Debt
Tax Rate -87.36
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.375
Total Debt -
Total Equity -
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2013
Actual
2014
Projected
2015
Projected
2016
Projected
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 0-------------
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 -
Equity Value -
Shares Outstanding -
Equity Value Per Share -