Discounted Cash Flow (DCF) Analysis Levered

Speed Rabbit Pizza SA (MLSRP.PA)

8.5 €

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 $ 8.5
Beta 2.538
Diluted Shares Outstanding 1.71
Cost of Debt
Tax Rate -33.75
After-tax Cost of Debt 91.93%
Risk-Free Rate
Market Risk Premium
Cost of Equity 14.872
Total Debt 0.20
Total Equity 14.54
Total Capital 14.74
Debt Weighting 1.35
Equity Weighting 98.65
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 0.17
Equity Value -
Shares Outstanding 1.71
Equity Value Per Share -