Discounted Cash Flow (DCF) Analysis Levered
Nuveen Municipal Value Fund, Inc. (NUV)
$8.26
-0.01 (-0.12%)
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 | $ 8.26 |
|---|---|
| Beta | 0.296 |
| Diluted Shares Outstanding | 210.88 |
| Cost of Debt | |
| Tax Rate | 0.00 |
| After-tax Cost of Debt | 5.00% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 5.837 |
| Total Debt | - |
| Total Equity | 1,741.86 |
| Total Capital | 1,741.86 |
| Debt Weighting | 0.00 |
| Equity Weighting | 100.00 |
| 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 | -0.40 |
| Equity Value | - |
| Shares Outstanding | 210.88 |
| Equity Value Per Share | - |