Discounted Cash Flow (DCF) Analysis Levered

Société des Chemins de Fer et Tramw... (MLCVG.PA)

6400 €

0.00 (0.00%)
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 $ 6,400
Beta 0.685
Diluted Shares Outstanding 0.06
Cost of Debt
Tax Rate 1.09
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.932
Total Debt -
Total Equity 384
Total Capital -
Debt Weighting -
Equity Weighting -
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
Equity Value -
Shares Outstanding 0.06
Equity Value Per Share -