Discounted Cash Flow (DCF) Analysis Levered

Mereo BioPharma Group plc (MREO)

$0.9899

-0.01 (-1.01%)
All numbers are in Millions, Currency in USD

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 ----------
Revenue (%)
Operating Cash Flow ----------
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ----------

Weighted Average Cost Of Capital

Share price $ 0.9,899
Beta 0.758
Diluted Shares Outstanding 79.87
Cost of Debt
Tax Rate 10.65
After-tax Cost of Debt 21.33%
Risk-Free Rate
Market Risk Premium
Cost of Equity 7.131
Total Debt 16.76
Total Equity 79.06
Total Capital 95.82
Debt Weighting 17.49
Equity Weighting 82.51
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 ----------
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 (%) 9.61
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -77.54
Equity Value -
Shares Outstanding 79.87
Equity Value Per Share -