Discounted Cash Flow (DCF) Analysis Levered

Penn Virginia Corporation (PVAC)

$30.66

-0.96 (-3.04%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue ----------
Revenue (%)
Operating Cash Flow ----------
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ----------

Weighted Average Cost Of Capital

Share price $ 30.66
Beta 3.284
Diluted Shares Outstanding 15.18
Cost of Debt
Tax Rate 0.74
After-tax Cost of Debt 5.41%
Risk-Free Rate
Market Risk Premium
Cost of Equity 19.257
Total Debt 512.18
Total Equity 465.30
Total Capital 977.48
Debt Weighting 52.40
Equity Weighting 47.60
Wacc

Build Up Free Cash Flow

Year
A/P
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
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 (%) 12.00
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 499.17
Equity Value -
Shares Outstanding 15.18
Equity Value Per Share -