image
Advent Technologies Holdings, Inc. ADN
Utilities - Renewable Utilities - NASDAQ - US
Watchlist
$ 6.07
-16.5 %
$ 16 M
Market Cap
-0.23
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow (32.1)
CAPEX (4.6)
Maintenance CAPEX (3.2)
Cash Flow For Owners (35.4) (318.9) (2 877.2) (25 956.6) (234 164.1) (2 112 482.8) (19 057 506.1) (171 924 969.8) (1 551 000 173.2) (13 992 159 135.9) (2 367 873 663 510.3)
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%