Discounted Cash Flow (DCF) Analysis Levered
SharpLink Gaming Ltd. (SBET)
$0.4853
-0.03 (-5.18%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Revenue | 8.63 | 5.86 | 5.19 | 4.02 | 4.15 | 3.50 | 2.95 | 2.49 | 2.10 | 1.77 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||||
| Operating Cash Flow | -0.67 | -1.54 | -0.15 | -1.39 | -6.07 | -1.52 | -1.29 | -1.08 | -0.91 | -0.77 |
| Operating Cash Flow (%) | ||||||||||
| Capital Expenditure | -0.05 | -0.01 | -0.06 | -0 | -0.26 | -0.06 | -0.05 | -0.04 | -0.04 | -0.03 |
| Capital Expenditure (%) | ||||||||||
| Free Cash Flow | -0.72 | -1.56 | -0.21 | -1.40 | -6.33 | -1.58 | -1.34 | -1.13 | -0.95 | -0.80 |
Weighted Average Cost Of Capital
| Share price | $ 0.4,853 |
|---|---|
| Beta | 0.000 |
| Diluted Shares Outstanding | 5.01 |
| Cost of Debt | |
| Tax Rate | -0.04 |
| After-tax Cost of Debt | -% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 3.506 |
| Total Debt | 0.17 |
| Total Equity | 2.43 |
| Total Capital | 2.60 |
| Debt Weighting | 6.37 |
| Equity Weighting | 93.63 |
| Wacc |
Build Up Free Cash Flow
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Revenue | 8.63 | 5.86 | 5.19 | 4.02 | 4.15 | 3.50 | 2.95 | 2.49 | 2.10 | 1.77 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -0.67 | -1.54 | -0.15 | -1.39 | -6.07 | -1.52 | -1.29 | -1.08 | -0.91 | -0.77 |
| Capital Expenditure | -0.05 | -0.01 | -0.06 | -0 | -0.26 | -0.06 | -0.05 | -0.04 | -0.04 | -0.03 |
| Free Cash Flow | -0.72 | -1.56 | -0.21 | -1.40 | -6.33 | -1.58 | -1.34 | -1.13 | -0.95 | -0.80 |
| WACC | ||||||||||
| PV LFCF | - | - | - | - | - | |||||
| SUM PV LFCF | - |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | - |
| Free cash flow (t + 1) | -0.82 |
| Terminal Value | - |
| Present Value of Terminal Value | - |
Intrinsic Value
| Enterprise Value | - |
|---|---|
| Net Debt | -6.59 |
| Equity Value | - |
| Shares Outstanding | 5.01 |
| Equity Value Per Share | - |