Discounted Cash Flow (DCF) Analysis Levered

Ameris Bancorp (ABCB)

$45.8

-0.53 (-1.14%)
All numbers are in Millions, Currency in USD
Stock DCF: 33.21 | 45.8 | overvalue

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 699.201,079.151,017.331,085.421,523.261,887.492,338.812,898.043,590.994,449.64
Revenue (%)
Operating Cash Flow -940.21798.409.141,062.4736.49153.62190.35235.86292.26362.14
Operating Cash Flow (%)
Capital Expenditure -11.58-18.12-25.45-13.57-26.99-33.44-41.44-51.34-63.62-78.83
Capital Expenditure (%)
Free Cash Flow -951.79780.28-16.311,048.919.50120.18148.91184.52228.64283.31

Weighted Average Cost Of Capital

Share price $ 45.8
Beta 1.086
Diluted Shares Outstanding 69.10
Cost of Debt
Tax Rate 24.61
After-tax Cost of Debt 10.53%
Risk-Free Rate
Market Risk Premium
Cost of Equity 9.285
Total Debt 639.90
Total Equity 3,164.97
Total Capital 3,804.87
Debt Weighting 16.82
Equity Weighting 83.18
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 699.201,079.151,017.331,085.421,523.261,887.492,338.812,898.043,590.994,449.64
Operating Cash Flow -940.21798.409.141,062.4736.49153.62190.35235.86292.26362.14
Capital Expenditure -11.58-18.12-25.45-13.57-26.99-33.44-41.44-51.34-63.62-78.83
Free Cash Flow -951.79780.28-16.311,048.919.50120.18148.91184.52228.64283.31
WACC
PV LFCF 100.25113.45128.39145.31164.44
SUM PV LFCF 713.70

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 9.49
Free cash flow (t + 1) 288.98
Terminal Value 3,858.18
Present Value of Terminal Value 2,451.94

Intrinsic Value

Enterprise Value 3,165.64
Net Debt 870.37
Equity Value 2,295.27
Shares Outstanding 69.10
Equity Value Per Share 33.21