Discounted Cash Flow (DCF) Analysis Levered

Universal Security Instruments, Inc... (UUU)

$2.42

+0.05 (+2.11%)

All numbers are in Millions, Currency in USD

Stock DCF: 0.54 | 2.42 | overvalue

Free Cash Flow

Year A/P	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Actual	2024 Projected	2025 Projected	2026 Projected	2027 Projected	2028 Projected
Revenue	17.59	14.80	17.52	19.55	22.18	23.71	25.34	27.09	28.95	30.95
Revenue (%)
Operating Cash Flow	0.01	0.01	1.39	-1.86	1.49	0.25	0.27	0.28	0.30	0.32
Operating Cash Flow (%)
Capital Expenditure	-	-	-	-	-	-	-	-	-	-
Capital Expenditure (%)
Free Cash Flow	-	-	-	-	-	0.25	0.27	0.28	0.30	0.32

Weighted Average Cost Of Capital

Share price	$ 2.42
Beta	1.453
Diluted Shares Outstanding	2.31
Cost of Debt
Tax Rate	1.97
After-tax Cost of Debt	13.07%
Risk-Free Rate
Market Risk Premium
Cost of Equity	11.662
Total Debt	1.78
Total Equity	5.60
Total Capital	7.38
Debt Weighting	24.16
Equity Weighting	75.84
Wacc

Build Up Free Cash Flow

Year A/P	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Actual	2024 Projected	2025 Projected	2026 Projected	2027 Projected	2028 Projected
Revenue	17.59	14.80	17.52	19.55	22.18	23.71	25.34	27.09	28.95	30.95
Operating Cash Flow	0.01	0.01	1.39	-1.86	1.49	0.25	0.27	0.28	0.30	0.32
Capital Expenditure	-	-	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	0.25	0.27	0.28	0.30	0.32
WACC
PV LFCF						0.18	0.17	0.16	0.15	0.15
SUM PV LFCF										1.01

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	12.00
Free cash flow (t + 1)	0.33
Terminal Value	3.30
Present Value of Terminal Value	1.87

Intrinsic Value

Enterprise Value	2.88
Net Debt	1.63
Equity Value	1.25
Shares Outstanding	2.31
Equity Value Per Share	0.54