Discounted Cash Flow (DCF) Analysis Unlevered

AFC Gamma, Inc. (AFCG)

$15.52

-0.09 (-0.58%)
All numbers are in Millions, Currency in USD
Stock DCF: - | 15.52 | undervalue

Operating Data

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 38.08-----
Revenue (%)
EBITDA 22.16-----
EBITDA (%)
EBIT ------
EBIT (%)
Depreciation ------
Depreciation (%)

Balance Sheet Data

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Total Cash 0.19-----
Total Cash (%)
Account Receivables 0-----
Account Receivables (%)
Inventories ------
Inventories (%)
Accounts Payable ------
Accounts Payable (%)
Capital Expenditure ------
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price $ 15.52
Beta 0.000
Diluted Shares Outstanding 19.74
Cost of Debt
Tax Rate 0.17
After-tax Cost of Debt 1,239.94%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.551
Total Debt 0.09
Total Equity 306.41
Total Capital 306.50
Debt Weighting 0.03
Equity Weighting 99.97
Wacc

Build Up Free Cash

Year
A/P
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 38.08-----
EBITDA 22.16-----
EBIT ------
Tax Rate 0.17%0.17%0.17%0.17%0.17%0.17%
EBIAT ------
Depreciation ------
Accounts Receivable ------
Inventories ------
Accounts Payable ------
Capital Expenditure ------
UFCF ------
WACC
PV UFCF -----
SUM PV UFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.92
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -0.02
Equity Value -
Shares Outstanding 19.74
Equity Value Per Share -