Discounted Cash Flow (DCF) Analysis Unlevered

BAB, Inc. (BABB)

$0.7265

+0.02 (+2.25%)

All numbers are in Millions, Currency in USD

Stock DCF: 4.00 | 0.7265 | undervalue

Operating Data

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	2.17	3.07	2.37	3.07	3.29	3.74	4.25	4.84	5.51	6.26
Revenue (%)
EBITDA	0.54	0.48	0.24	0.78	0.61	0.70	0.80	0.91	1.04	1.18
EBITDA (%)
EBIT	0.54	0.47	0.23	0.77	0.61	0.70	0.80	0.91	1.03	1.17
EBIT (%)
Depreciation	0	0	0	0.01	0	0	0	0.01	0.01	0.01
Depreciation (%)

Balance Sheet Data

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Total Cash	1.07	1.10	1.24	1.46	1.62	1.75	1.99	2.26	2.57	2.93
Total Cash (%)
Account Receivables	0.09	0.08	0.08	0.12	0.09	0.13	0.15	0.17	0.19	0.21
Account Receivables (%)
Inventories	0	0	0	0	0	0.01	0.01	0.01	0.01	0.01
Inventories (%)
Accounts Payable	0.04	0	0.01	0	0.01	0.02	0.02	0.02	0.03	0.03
Accounts Payable (%)
Capital Expenditure	-0.01	-0.01	-0.01	-0	-0.01	-0.01	-0.02	-0.02	-0.02	-0.02
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price	$ 0.7,265
Beta	0.131
Diluted Shares Outstanding	7.26
Cost of Debt
Tax Rate	28.97
After-tax Cost of Debt	0.19%
Risk-Free Rate
Market Risk Premium
Cost of Equity	4.428
Total Debt	0.15
Total Equity	5.28
Total Capital	5.43
Debt Weighting	2.83
Equity Weighting	97.17
Wacc

Build Up Free Cash

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	2.17	3.07	2.37	3.07	3.29	3.74	4.25	4.84	5.51	6.26
EBITDA	0.54	0.48	0.24	0.78	0.61	0.70	0.80	0.91	1.04	1.18
EBIT	0.54	0.47	0.23	0.77	0.61	0.70	0.80	0.91	1.03	1.17
Tax Rate	5.58%	5.27%	128.31%	15.47%	28.97%	36.72%	36.72%	36.72%	36.72%	36.72%
EBIAT	0.51	0.45	-0.07	0.65	0.43	0.44	0.50	0.57	0.65	0.74
Depreciation	0	0	0	0.01	0	0	0	0.01	0.01	0.01
Accounts Receivable	-	0.01	0	-0.04	0.02	-0.04	-0.02	-0.02	-0.02	-0.03
Inventories	-	-0	0	-0	-0	-0	-0	-0	-0	-0
Accounts Payable	-	-0.03	0.01	-0.01	0	0.01	0	0	0	0
Capital Expenditure	-0.01	-0.01	-0.01	-0	-0.01	-0.01	-0.02	-0.02	-0.02	-0.02
UFCF	0.50	0.42	-0.07	0.61	0.45	0.41	0.48	0.54	0.62	0.70
WACC
PV UFCF						0.39	0.44	0.48	0.52	0.57
SUM PV UFCF										2.41

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	4.31
Free cash flow (t + 1)	0.72
Terminal Value	31.11
Present Value of Terminal Value	25.19

Intrinsic Value

Enterprise Value	27.60
Net Debt	-1.47
Equity Value	29.07
Shares Outstanding	7.26
Equity Value Per Share	4.00