Discounted Cash Flow (DCF) Analysis Unlevered

Esports Entertainment Group, Inc. (GMBL)

$0.117

+0.00 (+2.63%)
All numbers are in Millions, Currency in USD
Stock DCF: - | 0.117 | 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 ----------
Revenue (%)
EBITDA ----------
EBITDA (%)
EBIT ----------
EBIT (%)
Depreciation ----------
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 ----------
Total Cash (%)
Account Receivables ----------
Account Receivables (%)
Inventories ----------
Inventories (%)
Accounts Payable ----------
Accounts Payable (%)
Capital Expenditure ----------
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price $ 0.117
Beta 1.210
Diluted Shares Outstanding 28.89
Cost of Debt
Tax Rate 4.63
After-tax Cost of Debt 522.21%
Risk-Free Rate
Market Risk Premium
Cost of Equity 9.313
Total Debt 1.17
Total Equity 3.38
Total Capital 4.55
Debt Weighting 25.77
Equity Weighting 74.23
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 ----------
EBITDA ----------
EBIT ----------
Tax Rate 0.00%-0.15%-0.02%12.63%4.63%3.42%3.42%3.42%3.42%3.42%
EBIAT ----------
Depreciation ----------
Accounts Receivable ----------
Inventories ----------
Accounts Payable ----------
Capital Expenditure -0.08---0.79------
UFCF ----------
WACC
PV UFCF -----
SUM PV UFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 141.46
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -1.34
Equity Value -
Shares Outstanding 28.89
Equity Value Per Share -