WhiteHorse Finance, Inc. (WHF) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
WHF
WhiteHorse Finance, Inc.
WHF (NASDAQ)

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 20,052 Bil. USD
Discounted Terminal Value 9,152 Bil. USD
Sum of Discounted Free Cash Flow 1,206 Bil. USD
Enterprise Value 10,358 Bil. USD
Cash and Equivalents 45.65 Mil. USD
Total Debt 0 USD
Equity Value 10,358 Bil. USD
Shares Outstanding 23.24 Mil. USD
Estimated Value per Share 445.6 Thou. USD
Yield of the U.S. 10 Year Treasury Note 4.16%
Average Cash from Operating Activities Margin 17.24%
Average Capital Expenditure Margin 0%

Monetary values 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

Monetary values in USD

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 119.9 761.2 4,328 21,739 94,762 350,200 1,061,829 2,515,023 4,288,339 4,466,733
Revenue Growth Rate 601.3% 535% 468.6% 402.3% 335.9% 269.6% 203.2% 136.9% 70.51% 4.16%
Operating Cash Flow 20.67 131.2 746.2 3,748 16,337 60,374 183,059 433,590 739,310 770,065
Operating Cash Flow Margin 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24%
Capital Expenditure 0 0 0 0 0 0 0 0 0 0
Capital Expenditure Margin 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Free Cash Flow 20.67 131.2 746.2 3,748 16,337 60,374 183,059 433,590 739,310 770,065
Free Cash Flow Margin 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24% 17.24%
Compounded Discount Rate 0% 7.19% 15.93% 25.42% 35.66% 46.73% 58.7% 71.69% 85.69% 100.8%
Discounted Free Cash Flow 20.67 122.4 643.6 2,988 12,043 41,148 115,350 252,549 398,131 383,407

Monetary values in USD

amounts except #

Average LTM
Feb 11
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Revenue 43.4 49.65 17.09 55.6 43.29 51.95 49.14 47.71 72.9 46.98 42.42 0.639
Revenue Growth Rate 601.3% 190.4% -69.25% 28.42% -16.66% 5.7% 3.01% -34.56% 55.18% 10.74% 6,539% -97.26%
Cost of Revenue 14.84 24.61 0 29.91 21.94 16.59 13.12 13.47 11.6 9.81 8.19 14.02
Gross Profit 27.72 15.86 17.09 25.68 21.35 35.35 36.02 34.24 61.3 37.17 34.23 -13.38
Gross Margin -128.2% 31.94% 100% 46.19% 49.32% 68.06% 73.29% 71.77% 84.09% 79.12% 80.7% -2,095%
Operating Income 26.19 10.6 11.97 21.38 16.71 31.1 32.43 31.65 58.24 26.21 27.01 20.75
Operating Margin 346.2% 21.36% 70.03% 38.45% 38.59% 59.86% 65.98% 66.35% 79.89% 55.8% 63.67% 3,248%
Net Income 24.52 9.86 10.85 20.41 15.68 30.09 31.68 30.84 57.3 34.45 31.33 -2.83
Net Margin 11.52% 19.86% 63.47% 36.71% 36.23% 57.93% 64.47% 64.65% 78.6% 73.33% 73.85% -442.4%
Cash from Operating Activities 27.83 92.32 78.76 90.37 29 30.34 24.34 -94.98 31.07 7.17 22.26 -4.51
Cash from Operating Activities Margin 17.23% 185.9% 460.7% 162.5% 66.99% 58.4% 49.54% -199.1% 42.62% 15.26% 52.47% -705.8%
Capital Expenditure
0 0 0 0 0 0 0 0 0 0 0
Free Cash Flow 27.83 92.32 78.76 90.37 29 30.34 24.34 -94.98 31.07 7.17 22.26 -4.51
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