Discounted Cash Flow (DCF) Analysis Levered
Tuscan Holdings Corp. (THCBW)
$3.03
-0.09 (-2.88%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected |
Revenue | - | - | - | - | - | - |
---|---|---|---|---|---|---|
Revenue (%) | ||||||
Operating Cash Flow | - | - | - | - | - | - |
Operating Cash Flow (%) | ||||||
Capital Expenditure | - | - | - | - | - | - |
Capital Expenditure (%) | ||||||
Free Cash Flow | - | - | - | - | - | - |
Weighted Average Cost Of Capital
Share price | $ 3.03 |
---|---|
Beta | 0.000 |
Diluted Shares Outstanding | - |
Cost of Debt | |
Tax Rate | 21.05 |
After-tax Cost of Debt | -% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 2.849 |
Total Debt | - |
Total Equity | - |
Total Capital | - |
Debt Weighting | - |
Equity Weighting | - |
Wacc |
Build Up Free Cash Flow
Year A/P | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected | 2024 Projected | 2025 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 (%) | - |
Free cash flow (t + 1) | - |
Terminal Value | - |
Present Value of Terminal Value | - |
Intrinsic Value
Enterprise Value | - |
---|---|
Net Debt | -0.14 |
Equity Value | - |
Shares Outstanding | - |
Equity Value Per Share | - |