Discounted Cash Flow (DCF) Analysis Levered

Immo-Zenobe Gramme SA (ZEN.BR)

180 €

-5.00 (-2.70%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
Revenue
Revenue (%)
Operating Cash Flow
Operating Cash Flow (%)
Capital Expenditure
Capital Expenditure (%)
Free Cash Flow

Weighted Average Cost Of Capital

Share price $ 180
Beta 0.291
Diluted Shares Outstanding -
Cost of Debt
Tax Rate 100.00
After-tax Cost of Debt -0.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.634
Total Debt 2.51
Total Equity -
Total Capital 2.51
Debt Weighting 100.00
Equity Weighting 0.00
Wacc

Build Up Free Cash Flow

Year
A/P
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 1.50
Equity Value -
Shares Outstanding -
Equity Value Per Share -