Discounted Cash Flow (DCF) Analysis Levered

BlackRock MuniYield Fund, Inc. (MYD)

$11.265

+0.03 (+0.22%)
All numbers are in Millions, Currency in USD
Stock DCF: -51.41 | 11.265 | overvalue

Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 43.20-23.16120.21-92.69-5.138.27-13.3221.46-34.5755.68
Revenue (%)
Operating Cash Flow 64.1619.5734.5837.48116.71-36.7359.17-95.31153.53-247.30
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ------36.7359.17-95.31153.53-247.30

Weighted Average Cost Of Capital

Share price $ 11.265
Beta 0.621
Diluted Shares Outstanding 46.41
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt 15,020.29%
Risk-Free Rate
Market Risk Premium
Cost of Equity 7.121
Total Debt 0.07
Total Equity 522.81
Total Capital 522.88
Debt Weighting 0.01
Equity Weighting 99.99
Wacc

Build Up Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 43.20-23.16120.21-92.69-5.138.27-13.3221.46-34.5755.68
Operating Cash Flow 64.1619.5734.5837.48116.71-36.7359.17-95.31153.53-247.30
Capital Expenditure ----------
Free Cash Flow ------36.7359.17-95.31153.53-247.30
WACC
PV LFCF -21.7232.06-47.3169.82-103.04
SUM PV LFCF -108.75

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 9.15
Free cash flow (t + 1) -252.25
Terminal Value -3,527.98
Present Value of Terminal Value -2,277.23

Intrinsic Value

Enterprise Value -2,385.98
Net Debt 0.07
Equity Value -2,386.05
Shares Outstanding 46.41
Equity Value Per Share -51.41