image
Evaxion Biotech A/S EVAX
Healthcare - Biotechnology - NASDAQ - DK
Watchlist
$ 1.44
-14.3 %
$ 8.16 M
Market Cap
-0.51
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 (17.7)
CAPEX 87 K
Maintenance CAPEX 60.9 K
Cash Flow For Owners (17.8) (103.9) (608.6) (3 563.8) (20 867.1) (122 184.4) (715 434.7) (4 189 133.8) (24 528 920.0) (143 625 854.1) (15 775 666 772.7)
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.
%