| Intrinsic Valuation of: FWONK | |||||||||||
| Free Cash Flow Average and Growth over past 5Y | Key Statistics | ||||||||||
| Year | FCF | FCF (FCF/Revenue) | |||||||||
| 2020 | - | - | EPS (FY) | 0 | Market Cap | $25B | |||||
| 2021 | - | - (-) | P/E Ratio | 2,036 | Total Asset | $12B | |||||
| 2022 | $464M | - (-) | Net Income | $-30M | Total Debt | $3B | |||||
| 2023 | $243M | -47.6% (-56.5%) | EBITDA | $577M | Total Liab | $4B | |||||
| 2024 | $193M | -20.6% (-36.6%) | Opr Margin | 0.11 | Debt/Equity | 0.40 | |||||
| 2025 | $492M | 154.9% (124.8%) | PreTax Margin | 5.04 | BV/Share | 3 | |||||
| 5Y Average FCF | $348M | 28.9% (10.6%) | |||||||||
| Overall Market Assumptions: | |||||||||||
| Assumptions: | P/E for No-Growth Company: | 7.0 | |||||||||
| Perpetual Growth Rate (g): | 2.5% | Historical US Bond Yield: | 4.4% | ||||||||
| Discount Rate (WACC): | 7.4% | Current US Bond Yield: | 3.5% | ||||||||
| Forcasting Future Free Cash Flow for next 6Y | Modified Benjamin Graham's Intrinsic Value | ||||||||||
| Year | FCF Projection (25.0%) | ||||||||||
| 2026 | $615M | MBG Intrinsic Value | $0 | ||||||||
| 2027 | $769M | ||||||||||
| 2028 | $961M | ||||||||||
| 2029 | $1B | ||||||||||
| 2030 | $2B | ||||||||||
| 2031 | $2B | ||||||||||
| Terminal Value | $39B | Net Worth/Share | $33 | ||||||||
| DCF Valuation | DCF Valuation "What If" Scenario Table | ||||||||||
| Enterprise Value | $31B | Growth Rate | |||||||||
| (+) Cash & Cash Equivalents | $3B | $136 | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | ||||
| (-) Total Debt | $3B | WACC | 7.3% | 118 | 127 | 139 | 153 | 171 | |||
| Equity Value | $30B | 7.4% | 117 | 126 | 137 | 151 | 168 | ||||
| Shares Outstanding | 223,023,008 | 7.4% | 115 | 125 | 136 | 149 | 166 | ||||
| 7.9% | 105 | 113 | 122 | 133 | 146 | ||||||
| DCF Intrinsic Value | $136 | 8.4% | 97 | 103 | 110 | 119 | 130 | ||||
| Analyzed by QuantJuice (2025) | |||||||||||