Discounted Cash Flow (DCF) Analysis Levered

Zhongchao Inc. (ZCMD)

$1.2574

-0.01 (-0.99%)
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 9.8212.8714.8817.9916.3018.6721.3824.5028.0632.15
Revenue (%)
Operating Cash Flow -0.541.311.41-1.042.860.971.111.271.461.67
Operating Cash Flow (%)
Capital Expenditure -0.08-1.09-1.31-0.85-1.80-1.26-1.45-1.66-1.90-2.18
Capital Expenditure (%)
Free Cash Flow -0.620.230.10-1.891.06-0.29-0.34-0.39-0.44-0.51

Weighted Average Cost Of Capital

Share price $ 1.2,574
Beta 0.498
Diluted Shares Outstanding 24.43
Cost of Debt
Tax Rate 315.49
After-tax Cost of Debt -%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.113
Total Debt 0.20
Total Equity 30.71
Total Capital 30.91
Debt Weighting 0.65
Equity Weighting 99.35
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 9.8212.8714.8817.9916.3018.6721.3824.5028.0632.15
Operating Cash Flow -0.541.311.41-1.042.860.971.111.271.461.67
Capital Expenditure -0.08-1.09-1.31-0.85-1.80-1.26-1.45-1.66-1.90-2.18
Free Cash Flow -0.620.230.10-1.891.06-0.29-0.34-0.39-0.44-0.51
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -
Free cash flow (t + 1) -0.52
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -13.71
Equity Value -
Shares Outstanding 24.43
Equity Value Per Share -