Discounted Cash Flow (DCF) Analysis Levered

Nuveen Senior Income Fund (NSL)

$4.6

+0.03 (+0.66%)
Financial Summary
Financial Statements
Quarter Financials
Chart
Financial Ratios
Profile
Historical Data
DCFDCF Levered
All numbers are in Millions, Currency in USD
Stock DCF: -17.92 | 4.6 | 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 15.644.88-24.0536.82-6.019.47-14.9323.54-37.1058.49
Revenue (%)
Operating Cash Flow 17.7815.9357.46-2.6527.40-4.977.83-12.3419.45-30.67
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ------4.977.83-12.3419.45-30.67

Weighted Average Cost Of Capital

Share price $ 4.6
Beta 0.574
Diluted Shares Outstanding 38.17
Cost of Debt
Tax Rate -64.26
After-tax Cost of Debt 4.22%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.929
Total Debt 92.97
Total Equity 175.56
Total Capital 268.53
Debt Weighting 34.62
Equity Weighting 65.38
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 15.644.88-24.0536.82-6.019.47-14.9323.54-37.1058.49
Operating Cash Flow 17.7815.9357.46-2.6527.40-4.977.83-12.3419.45-30.67
Capital Expenditure ----------
Free Cash Flow ------4.977.83-12.3419.45-30.67
WACC
PV LFCF -4.696.97-10.3615.42-22.93
SUM PV LFCF -15.59

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.99
Free cash flow (t + 1) -31.28
Terminal Value -783.96
Present Value of Terminal Value -586.10

Intrinsic Value

Enterprise Value -601.69
Net Debt 82.11
Equity Value -683.80
Shares Outstanding 38.17
Equity Value Per Share -17.92