Discounted Cash Flow (DCF) Analysis Levered

VNET Group, Inc. (VNET)

$5.29

+0.12 (+2.32%)
All numbers are in Millions, Currency in USD
Stock DCF: -378.38 | 5.29 | 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 542.83544.17606.23772.64990.371,156.951,351.551,578.881,844.452,154.69
Revenue (%)
Operating Cash Flow 64.37112.79128.47114.28222.07210.54245.96287.33335.66392.11
Operating Cash Flow (%)
Capital Expenditure -66.39-72.50-207.97-400.55-452.15-364.10-425.34-496.89-580.47-678.10
Capital Expenditure (%)
Free Cash Flow -2.0240.30-79.50-286.27-230.09-153.56-179.39-209.56-244.81-285.99

Weighted Average Cost Of Capital

Share price $ 5.29
Beta 0.011
Diluted Shares Outstanding 151.93
Cost of Debt
Tax Rate 24.82
After-tax Cost of Debt 2.26%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.940
Total Debt 1,779.51
Total Equity 803.72
Total Capital 2,583.23
Debt Weighting 68.89
Equity Weighting 31.11
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 542.83544.17606.23772.64990.371,156.951,351.551,578.881,844.452,154.69
Operating Cash Flow 64.37112.79128.47114.28222.07210.54245.96287.33335.66392.11
Capital Expenditure -66.39-72.50-207.97-400.55-452.15-364.10-425.34-496.89-580.47-678.10
Free Cash Flow -2.0240.30-79.50-286.27-230.09-153.56-179.39-209.56-244.81-285.99
WACC
PV LFCF -142.72-162.71-185.49-211.47-241.09
SUM PV LFCF -990.66

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 2.47
Free cash flow (t + 1) -291.71
Terminal Value -62,065.43
Present Value of Terminal Value -54,937.15

Intrinsic Value

Enterprise Value -55,927.81
Net Debt 1,559.92
Equity Value -57,487.72
Shares Outstanding 151.93
Equity Value Per Share -378.38