Followers | 4 |
Posts | 109 |
Boards Moderated | 0 |
Alias Born | 09/17/2014 |
![](http://investorshub.advfn.com/images/default_ih_profile2_4848.jpg?cb=0)
Friday, July 24, 2015 1:38:31 PM
Figure 4. Discounted Cash Flow Analysis
$’ 000 FY15E FY16E FY17E FY18E FY19E
EBIT (24,805.6) (28,613.6) (30,973.7) (22,937.5) 40,660.2
Less: Tax 0.0 0.0 0.0 0.0 10,165.0
NOPLAT (24,805.6) (28,613.6) (30,973.7) (22,937.5) 30,495.1
Changes in working capital 20,571 38,511 80,548 140,512 23,494
Depreciation & Amortization 1,150 1,380 1,655 1,987 2,384
Capex (1,537) (1,845) (2,214) (2,656) (3,188)
FCFF (4,622.0) 9,432.4 49,015.8 116,904.9 53,185.4
Discount factor 0.91 0.76 0.63 0.52 0.44
PV of FCFE (4,211.4) 7,142.7 30,863.0 61,206.0 23,153.4
Sum of PV of FCFE 119,113.6
Terminal cash flow 447,895.6
PV of terminal cash flow 196,567.9
Enterprise value 315,681.4
Less: Debt 2,850
Add: Cash 680
Equity value 319,211
Outstanding shares (mn) 7.0
Fair value per share ($) 45.34
Summary conclusions Key assumptions
DCF FV ($ per share) 45.34 Beta 1.1
Recent price ($ per share) 5.70 Cost of equity 20.3%
Upside (downside) 695.5% Cost of debt (post tax) 4.8%
WACC 20.3% Terminal Growth Rate 7.5%
VAYK Exited Caribbean Investments for $320,000 Profit • VAYK • Jun 27, 2024 9:00 AM
North Bay Resources Announces Successful Flotation Cell Test at Bishop Gold Mill, Inyo County, California • NBRI • Jun 27, 2024 9:00 AM
Branded Legacy, Inc. and Hemp Emu Announce Strategic Partnership to Enhance CBD Product Manufacturing • BLEG • Jun 27, 2024 8:30 AM
POET Wins "Best Optical AI Solution" in 2024 AI Breakthrough Awards Program • POET • Jun 26, 2024 10:09 AM
HealthLynked Promotes Bill Crupi to Chief Operating Officer • HLYK • Jun 26, 2024 8:00 AM
Bantec's Howco Short Term Department of Defense Contract Wins Will Exceed $1,100,000 for the current Quarter • BANT • Jun 25, 2024 10:00 AM