Discounted Cash Flow (DCF) Analysis Unlevered
Avid Bioservices, Inc. (CDMOP)
$ 25.06
+0.01 (+0.04%)
Operating Data
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Revenue | 57.63 | 53.62 | 53.60 | 59.70 | 95.87 | 111.44 | 129.54 | 150.58 | 175.03 | 203.46 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | ||||||||||
| EBITDA | -25.80 | -18.08 | -1.75 | -7.85 | 15.83 | -17.47 | -20.31 | -23.60 | -27.44 | -31.89 |
| EBITDA (%) | ||||||||||
| EBIT | -28.26 | -20.64 | -4.50 | -10.94 | 12.38 | -22.58 | -26.25 | -30.52 | -35.47 | -41.23 |
| EBIT (%) | ||||||||||
| Depreciation | 2.46 | 2.56 | 2.75 | 3.09 | 3.45 | 5.12 | 5.95 | 6.91 | 8.04 | 9.34 |
| Depreciation (%) |
Balance Sheet Data
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Total Cash | 46.80 | 42.26 | 32.35 | 36.26 | 169.91 | 102.16 | 118.75 | 138.04 | 160.45 | 186.51 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Cash (%) | ||||||||||
| Account Receivables | 7.74 | 3.75 | 11.70 | 11.91 | 24.95 | 19.67 | 22.86 | 26.57 | 30.89 | 35.90 |
| Account Receivables (%) | ||||||||||
| Inventories | 33.10 | 16.13 | 6.56 | 10.88 | 11.87 | 29.05 | 33.77 | 39.26 | 45.63 | 53.04 |
| Inventories (%) | ||||||||||
| Accounts Payable | 5.78 | 1.91 | 4.35 | 5.93 | 9.26 | 9.20 | 10.70 | 12.43 | 14.45 | 16.80 |
| Accounts Payable (%) | ||||||||||
| Capital Expenditure | -1.50 | -3.02 | -1.50 | -3.81 | -9.86 | -6.18 | -7.18 | -8.35 | -9.70 | -11.28 |
| Capital Expenditure (%) |
Weighted Average Cost Of Capital
| Share price | $ 25.06 |
|---|---|
| Beta | 2.696 |
| Diluted Shares Outstanding | 56.52 |
| Cost of Debt | |
| Tax Rate | 0.00 |
| After-tax Cost of Debt | 0.98% |
| Risk-Free Rate | |
| Market Risk Premium | |
| Cost of Equity | 14.209 |
| Total Debt | 118.19 |
| Total Equity | 1,416.47 |
| Total Capital | 1,534.66 |
| Debt Weighting | 7.70 |
| Equity Weighting | 92.30 |
| Wacc |
Build Up Free Cash
Year A/P | 2017 Actual | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Projected | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected |
| Revenue | 57.63 | 53.62 | 53.60 | 59.70 | 95.87 | 111.44 | 129.54 | 150.58 | 175.03 | 203.46 |
|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | -25.80 | -18.08 | -1.75 | -7.85 | 15.83 | -17.47 | -20.31 | -23.60 | -27.44 | -31.89 |
| EBIT | -28.26 | -20.64 | -4.50 | -10.94 | 12.38 | -22.58 | -26.25 | -30.52 | -35.47 | -41.23 |
| Tax Rate | 0.00% | -6.08% | 21.07% | 0.00% | 0.00% | 3.00% | 3.00% | 3.00% | 3.00% | 3.00% |
| EBIAT | -28.26 | -21.89 | -3.55 | -10.94 | 12.38 | -21.91 | -25.47 | -29.60 | -34.41 | -40 |
| Depreciation | 2.46 | 2.56 | 2.75 | 3.09 | 3.45 | 5.12 | 5.95 | 6.91 | 8.04 | 9.34 |
| Accounts Receivable | - | 3.99 | -7.95 | -0.20 | -13.05 | 5.29 | -3.19 | -3.71 | -4.32 | -5.02 |
| Inventories | - | 16.97 | 9.57 | -4.33 | -0.99 | -17.18 | -4.72 | -5.49 | -6.38 | -7.41 |
| Accounts Payable | - | -3.87 | 2.44 | 1.57 | 3.33 | -0.05 | 1.49 | 1.74 | 2.02 | 2.35 |
| Capital Expenditure | -1.50 | -3.02 | -1.50 | -3.81 | -9.86 | -6.18 | -7.18 | -8.35 | -9.70 | -11.28 |
| UFCF | -27.30 | -5.26 | 1.76 | -14.62 | -4.74 | -34.92 | -33.12 | -38.50 | -44.75 | -52.02 |
| WACC | ||||||||||
| PV UFCF | -30.85 | -25.85 | -26.55 | -27.26 | -28 | |||||
| SUM PV UFCF | -138.50 |
Terminal Value
| Growth in perpetuity method: | |
|---|---|
| Long-term growth rate | |
| WACC (%) | 13.19 |
| Free cash flow (t + 1) | -54.62 |
| Terminal Value | -666.86 |
| Present Value of Terminal Value | -358.92 |
Intrinsic Value
| Enterprise Value | -497.41 |
|---|---|
| Net Debt | -51.72 |
| Equity Value | -445.69 |
| Shares Outstanding | 56.52 |
| Equity Value Per Share | -7.89 |