Discounted Cash Flow (DCF) Analysis Unlevered
Advent Technologies Holdings, Inc. (ADN)
$1.11
-0.09 (-7.50%)
All numbers are in Millions, Currency in USD
Operating Data
Year A/P | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Revenue | - | - | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBITDA (%) | ||||||||
| EBIT | - | - | - | - | - | - | - | - |
| EBIT (%) | ||||||||
| Depreciation | - | - | - | - | - | - | - | - |
| Depreciation (%) |
Balance Sheet Data
Year A/P | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Total Cash | - | - | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|
| Total Cash (%) | ||||||||
| Account Receivables | - | - | - | - | - | - | - | - |
| Account Receivables (%) | ||||||||
| Inventories | - | - | - | - | - | - | - | - |
| Inventories (%) | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Accounts Payable (%) | ||||||||
| Capital Expenditure | - | - | - | - | - | - | - | - |
| Capital Expenditure (%) |
Weighted Average Cost Of Capital
| Share price | $ 1.11 |
|---|---|
| Beta | -0.030 |
| Diluted Shares Outstanding | 45.81 |
| Cost of Debt | |
| Tax Rate | 4.30 |
| After-tax Cost of Debt | 35.81% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 3.237 |
| Total Debt | 0.14 |
| Total Equity | 50.85 |
| Total Capital | 50.99 |
| Debt Weighting | 0.27 |
| Equity Weighting | 99.73 |
| Wacc |
Build Up Free Cash
Year A/P | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Revenue | - | - | - | - | - | - | - | - |
|---|---|---|---|---|---|---|---|---|
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Tax Rate | 27.12% | -25.04% | 4.30% | 2.13% | 2.13% | 2.13% | 2.13% | 2.13% |
| EBIAT | - | - | - | - | - | - | - | - |
| Depreciation | - | - | - | - | - | - | - | - |
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Inventories | - | - | - | - | - | - | - | - |
| Accounts Payable | - | - | - | - | - | - | - | - |
| Capital Expenditure | - | - | -6.14 | - | - | - | - | - |
| UFCF | - | - | - | - | - | - | - | - |
| WACC | ||||||||
| PV UFCF | - | - | - | - | - | |||
| SUM PV UFCF | - |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | 3.33 |
| Free cash flow (t + 1) | - |
| Terminal Value | - |
| Present Value of Terminal Value | - |
Intrinsic Value
| Enterprise Value | - |
|---|---|
| Net Debt | -79.63 |
| Equity Value | - |
| Shares Outstanding | 45.81 |
| Equity Value Per Share | - |