Discounted Cash Flow (DCF) Analysis Levered

Kidpik Corp. (PIK)

$0.9242

-0.05 (-4.72%)
All numbers are in Millions, Currency in USD
Stock DCF: -21.48 | 0.9242 | overvalue

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 13.5216.9421.2226.5833.3041.7252.2765.4882.04
Revenue (%)
Operating Cash Flow -4.21-3.55-5.53-6.93-8.68-10.88-13.63-17.07-21.39
Operating Cash Flow (%)
Capital Expenditure -0-0.01-0.01-0.01-0.02-0.02-0.03-0.03-0.04
Capital Expenditure (%)
Free Cash Flow -4.22-3.56-5.54-6.94-8.70-10.90-13.65-17.10-21.43

Weighted Average Cost Of Capital

Share price $ 0.9,242
Beta 0.000
Diluted Shares Outstanding 7.62
Cost of Debt
Tax Rate -0.02
After-tax Cost of Debt 76.38%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.599
Total Debt 0.93
Total Equity 7.04
Total Capital 7.97
Debt Weighting 11.69
Equity Weighting 88.31
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 13.5216.9421.2226.5833.3041.7252.2765.4882.04
Operating Cash Flow -4.21-3.55-5.53-6.93-8.68-10.88-13.63-17.07-21.39
Capital Expenditure -0-0.01-0.01-0.01-0.02-0.02-0.03-0.03-0.04
Free Cash Flow -4.22-3.56-5.54-6.94-8.70-10.90-13.65-17.10-21.43
WACC
PV LFCF -6.97-7.78-8.70-9.72-10.86-12.14-13.56
SUM PV LFCF -49.04

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 12.11
Free cash flow (t + 1) -21.86
Terminal Value -216.18
Present Value of Terminal Value -122.07

Intrinsic Value

Enterprise Value -171.11
Net Debt -7.48
Equity Value -163.63
Shares Outstanding 7.62
Equity Value Per Share -21.48