Discounted Cash Flow (DCF) Analysis Unlevered

Landcadia Holdings IV, Inc. (LCAHU)

$10.49

-0.05 (-0.47%)
All numbers are in Millions, Currency in USD
Stock DCF: - | 10.49 | undervalue

Operating Data

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue -------
Revenue (%)
EBITDA -------
EBITDA (%)
EBIT -------
EBIT (%)
Depreciation -------
Depreciation (%)

Balance Sheet Data

Year
A/P
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 $ 10.49
Beta 0.003
Diluted Shares Outstanding 49.60
Cost of Debt
Tax Rate 5.62
After-tax Cost of Debt 4.04%
Risk-Free Rate
Market Risk Premium
Cost of Equity 4.299
Total Debt 1.57
Total Equity 520.31
Total Capital 521.88
Debt Weighting 0.30
Equity Weighting 99.70
Wacc

Build Up Free Cash

Year
A/P
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue -------
EBITDA -------
EBIT -------
Tax Rate 0.00%5.62%2.81%2.81%2.81%2.81%2.81%
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 (%) 4.30
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 0.02
Equity Value -
Shares Outstanding 49.60
Equity Value Per Share -