Discounted Cash Flow (DCF) Analysis Levered

Nuveen Arizona Quality Municipal In... (NAZ)

$10.61

+0.05 (+0.47%)

All numbers are in Millions, Currency in USD

Stock DCF: 1,100,736.35 | 10.61 | undervalue

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	0.10	5.97	6.92	22.13	1.12	17.62	278.02	4,385.70	69,182.74	1,091,331.65
Revenue (%)
Operating Cash Flow	-0.43	5.14	1.68	5.56	6.11	9.03	142.37	2,245.80	35,426.62	558,841.62
Operating Cash Flow (%)
Capital Expenditure	-	-	-	-	-	-	-	-	-	-
Capital Expenditure (%)
Free Cash Flow	-	-	-	-	-	9.03	142.37	2,245.80	35,426.62	558,841.62

Weighted Average Cost Of Capital

Share price	$ 10.61
Beta	0.369
Diluted Shares Outstanding	11.55
Cost of Debt
Tax Rate	0.00
After-tax Cost of Debt	5.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity	5.552
Total Debt	-
Total Equity	122.55
Total Capital	122.55
Debt Weighting	0.00
Equity Weighting	100.00
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	0.10	5.97	6.92	22.13	1.12	17.62	278.02	4,385.70	69,182.74	1,091,331.65
Operating Cash Flow	-0.43	5.14	1.68	5.56	6.11	9.03	142.37	2,245.80	35,426.62	558,841.62
Capital Expenditure	-	-	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	9.03	142.37	2,245.80	35,426.62	558,841.62
WACC
PV LFCF						8.55	127.79	1,909.84	28,542.81	426,577.11
SUM PV LFCF										457,166.10

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	5.55
Free cash flow (t + 1)	570,018.45
Terminal Value	16,056,857.69
Present Value of Terminal Value	12,256,581.85

Intrinsic Value

Enterprise Value	12,713,747.96
Net Debt	-0.10
Equity Value	12,713,748.06
Shares Outstanding	11.55
Equity Value Per Share	1,100,736.35