Discounted Cash Flow (DCF) Analysis Levered
SharpLink Gaming Ltd. (SBET)
$0.6803
-0.09 (-11.64%)
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 | $ 0.6,803 |
---|---|
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 | 3.406 |
Total Debt | 0.17 |
Total Equity | 3.41 |
Total Capital | 3.58 |
Debt Weighting | 4.63 |
Equity Weighting | 95.37 |
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 | - |