EDF
Stone Harbor Emerging Markets Income Fund
Price:  
5.12 
USD
Volume:  
134,438
United States | Finance and Insurance

EDF DCF Valuation - Growth Exit 5Y

143.5 %
Upside

What is the DCF valuation of EDF?

The Discounted Cash Flow (DCF) valuation of Stone Harbor Emerging Markets Income Fund (EDF) is 12.47 USD. With the latest stock price at 5.12 USD, the upside of Stone Harbor Emerging Markets Income Fund based on DCF is 143.5%.

Is EDF a buy or a sell?

Based on the latest price of 5.12 USD and our DCF valuation, Stone Harbor Emerging Markets Income Fund (EDF) is a buy. Buying EDF stocks now will result in a potential gain of 143.5%.

Range Selected
WACC / Discount Rate6.5% - 8.2%7.4%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price10.54 - 15.3312.47
Upside105.9% - 199.4%143.5%
5.12 USD
Stock Price
12.47 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

EDF DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
11-202411-202511-202611-202711-202811-2029
Revenue171818191920
% Growth
57%5%2%4%2%2%
Cost of goods sold(4)(4)(4)(4)(4)(5)
% of Revenue23%23%23%23%23%23%
Selling, G&A expenses(0)(0)(0)(0)(0)(0)
% of Revenue2%2%2%2%2%2%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses202122232324
% of Revenue119%119%119%119%119%119%
Tax expense0(9)(10)(10)(10)(10)
Tax rate0%27%27%27%27%27%
Net profit332526272728
% Margin194%142%142%142%142%142%