Discounted Cash Flow (DCF) Analysis Levered

Oxus Acquisition Corp. (OXUS)

$10.36

-0.01 (-0.10%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ------
Revenue (%)
Operating Cash Flow ------
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 10.36
Beta 0.000
Diluted Shares Outstanding 21.56
Cost of Debt
Tax Rate 0.00
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.518
Total Debt -
Total Equity 223.39
Total Capital -
Debt Weighting -
Equity Weighting -
Wacc

Build Up Free Cash Flow

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
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 -1.12
Equity Value -
Shares Outstanding 21.56
Equity Value Per Share -