InFinT Acquisition Corporation (IFIN) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
IFIN
InFinT Acquisition Corporation
IFIN (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 167.4 Bil. USD
Discounted Terminal Value 76.47 Bil. USD
Sum of Discounted Free Cash Flow 30.44 Bil. USD
Enterprise Value 106.9 Bil. USD
Cash and Equivalents 62.3 Bil. USD
Total Debt 177.5 Mil. USD
Equity Value 169 Bil. USD
Shares Outstanding 35.38 Mil. USD
Estimated Value per Share 4.78 Thou. USD
Yield of the U.S. 10 Year Treasury Note 4.15%
Average Cash from Operating Activities Margin 5.45%
Average Capital Expenditure Margin -1.29%

Monetary values are in USD

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

amounts of USD except for #

2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Revenue 56,489 67,620 79,630 92,225 105,019 117,545 129,280 139,673 148,185 154,335
Revenue Growth Rate 21.65% 19.71% 17.76% 15.82% 13.87% 11.93% 9.98% 8.04% 6.09% 4.15%
Operating Cash Flow 3,080 3,687 4,341 5,028 5,726 6,409 7,048 7,615 8,079 8,414
Operating Cash Flow Margin 5.45% 5.45% 5.45% 5.45% 5.45% 5.45% 5.45% 5.45% 5.45% 5.45%
Capital Expenditure -726.4 -869.6 -1,024 -1,186 -1,351 -1,512 -1,663 -1,796 -1,906 -1,985
Capital Expenditure Margin -1.29% -1.29% -1.29% -1.29% -1.29% -1.29% -1.29% -1.29% -1.29% -1.29%
Free Cash Flow 2,353 2,817 3,317 3,842 4,375 4,897 5,386 5,819 6,173 6,430
Free Cash Flow Margin 4.17% 4.17% 4.17% 4.17% 4.17% 4.17% 4.17% 4.17% 4.17% 4.17%
Compounded Discount Rate 0.323% 8.5% 17.34% 26.93% 37.28% 48.47% 60.56% 73.69% 87.84% 103.2%
Discounted Free Cash Flow 2,346 2,596 2,827 3,027 3,187 3,298 3,354 3,350 3,286 3,165

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 20,585 56,491 46,435 0 0 0
Revenue Growth Rate 23.41% 21.65% 23.59% 23.59% 23.59% 23.59% 23.59% 23.59% 23.59% 23.59% 23.59% 23.59%
Cost of Revenue 14,109 38,697 31,843 1.82 3.76 0
Gross Profit 6,476 17,794 14,592 -1.82 -3.76 0
Gross Margin 31.46% 31.5% 31.42%
Operating Income -11,816 -31,696 -27,376 -2.03 -4.04 -0.184
Operating Margin -57.53% -56.11% -58.95%
Net Income -16,725 -44,150 -39,475 3.15 -1.11 -0.18
Net Margin -81.58% -78.15% -85.01%
Cash from Operating Activities 1,082 1,963 3,450 -0.553 -0.757 -0.711
Cash from Operating Activities Margin 5.45% 3.47% 7.43%
Capital Expenditure -265.7 -751.8 -576.7 0 0 0
Free Cash Flow 816.5 1,211 2,874 -0.553 -0.757 -0.711
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program