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 | - |