Discounted Cash Flow (DCF) Analysis Levered

Urbana Corporation (URB.TO)

$3.99

0.00 (0.00%)

All numbers are in Millions, Currency in USD

Stock DCF: -0.19 | 3.99 | overvalue

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	34.28	-42.64	58.55	16	69.70	35.07	17.65	8.88	4.47	2.25
Revenue (%)
Operating Cash Flow	25.57	22.20	-33.54	16.40	6.78	5.43	2.73	1.38	0.69	0.35
Operating Cash Flow (%)
Capital Expenditure	-	-	-	-	-	-	-	-	-	-
Capital Expenditure (%)
Free Cash Flow	-	-	-	-	-	5.43	2.73	1.38	0.69	0.35

Weighted Average Cost Of Capital

Share price	$ 3.99
Beta	0.746
Diluted Shares Outstanding	43.85
Cost of Debt
Tax Rate	11.76
After-tax Cost of Debt	2.67%
Risk-Free Rate
Market Risk Premium
Cost of Equity	7.225
Total Debt	23.70
Total Equity	174.98
Total Capital	198.68
Debt Weighting	11.93
Equity Weighting	88.07
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	34.28	-42.64	58.55	16	69.70	35.07	17.65	8.88	4.47	2.25
Operating Cash Flow	25.57	22.20	-33.54	16.40	6.78	5.43	2.73	1.38	0.69	0.35
Capital Expenditure	-	-	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	5.43	2.73	1.38	0.69	0.35
WACC
PV LFCF						5.09	2.40	1.13	0.53	0.25
SUM PV LFCF										9.41

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	6.68
Free cash flow (t + 1)	0.36
Terminal Value	7.59
Present Value of Terminal Value	5.49

Intrinsic Value

Enterprise Value	14.91
Net Debt	23.31
Equity Value	-8.41
Shares Outstanding	43.85
Equity Value Per Share	-0.19