Discounted Cash Flow (DCF) Analysis Levered

Revelstone Capital Acquisition Corp... (RCAC)

$10.615

-0.01 (-0.05%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue ------
Revenue (%)
Operating Cash Flow ------
Operating Cash Flow (%)
Capital Expenditure ------
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 10.615
Beta 0.000
Diluted Shares Outstanding 16.45
Cost of Debt
Tax Rate 28.64
After-tax Cost of Debt 3.57%
Risk-Free Rate
Market Risk Premium
Cost of Equity 4.542
Total Debt -
Total Equity 174.67
Total Capital 174.67
Debt Weighting 0.00
Equity Weighting 100.00
Wacc

Build Up Free Cash Flow

Year
A/P
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
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 (%) 4.54
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -0.78
Equity Value -
Shares Outstanding 16.45
Equity Value Per Share -