Discounted Cash Flow (DCF) Analysis Levered

Scherzer & Co. AG (PZS.DE)

2.7 €

-0.02 (-0.74%)
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 $ 2.7
Beta 0.742
Diluted Shares Outstanding 79.87
Cost of Debt
Tax Rate 0.41
After-tax Cost of Debt 0.96%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.884
Total Debt 18.01
Total Equity 215.64
Total Capital 233.65
Debt Weighting 7.71
Equity Weighting 92.29
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 16.09
Equity Value -
Shares Outstanding 79.87
Equity Value Per Share -