Discounted Cash Flow (DCF) Analysis Levered

Ocean Bio-Chem, Inc. (OBCI)

$12.86

0.00 (0.00%)

All numbers are in Millions, Currency in USD

Stock DCF: 8.98 | 12.86 | overvalue

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	38.93	41.80	42.26	55.56	64.30	73.25	83.44	95.05	108.28	123.35
Revenue (%)
Operating Cash Flow	2.93	1.22	5.99	6.21	5.51	6.50	7.40	8.43	9.60	10.94
Operating Cash Flow (%)
Capital Expenditure	-5.28	-1.74	-0.79	-1.84	-7.44	-5.05	-5.75	-6.55	-7.46	-8.50
Capital Expenditure (%)
Free Cash Flow	-2.35	-0.52	5.20	4.37	-1.94	1.45	1.65	1.88	2.14	2.44

Weighted Average Cost Of Capital

Share price	$ 12.86
Beta	0.370
Diluted Shares Outstanding	9.49
Cost of Debt
Tax Rate	21.53
After-tax Cost of Debt	1.34%
Risk-Free Rate
Market Risk Premium
Cost of Equity	4.954
Total Debt	8.67
Total Equity	122
Total Capital	130.67
Debt Weighting	6.63
Equity Weighting	93.37
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	38.93	41.80	42.26	55.56	64.30	73.25	83.44	95.05	108.28	123.35
Operating Cash Flow	2.93	1.22	5.99	6.21	5.51	6.50	7.40	8.43	9.60	10.94
Capital Expenditure	-5.28	-1.74	-0.79	-1.84	-7.44	-5.05	-5.75	-6.55	-7.46	-8.50
Free Cash Flow	-2.35	-0.52	5.20	4.37	-1.94	1.45	1.65	1.88	2.14	2.44
WACC
PV LFCF						1.38	1.50	1.64	1.78	1.94
SUM PV LFCF										8.24

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	4.71
Free cash flow (t + 1)	2.49
Terminal Value	91.80
Present Value of Terminal Value	72.93

Intrinsic Value

Enterprise Value	81.17
Net Debt	-4.01
Equity Value	85.19
Shares Outstanding	9.49
Equity Value Per Share	8.98