Discounted Cash Flow (DCF) Analysis Levered

Adler Group S.A. (ADJ.DE)

1.31 €

-0.05 (-3.39%)
All numbers are in Millions, Currency in USD
Stock DCF: 12,182.43 | 1.31 | undervalue

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 128.85154.85156.52758.741,143.732,449.735,247.0311,238.5024,071.4951,558.18
Revenue (%)
Operating Cash Flow 86.85103.9388.76120.30-276.24896.291,919.744,111.858,807.0818,863.69
Operating Cash Flow (%)
Capital Expenditure -0.80-1.18-3.12-7.88-3.95-23.31-49.93-106.95-229.08-490.66
Capital Expenditure (%)
Free Cash Flow 86.06102.7585.64112.42-280.19872.981,869.814,004.908,57818,373.03

Weighted Average Cost Of Capital

Share price $ 1.31
Beta 1.267
Diluted Shares Outstanding 117.51
Cost of Debt
Tax Rate -15.11
After-tax Cost of Debt 3.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 9.653
Total Debt 7,020.43
Total Equity 153.94
Total Capital 7,174.37
Debt Weighting 97.85
Equity Weighting 2.15
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 128.85154.85156.52758.741,143.732,449.735,247.0311,238.5024,071.4951,558.18
Operating Cash Flow 86.85103.9388.76120.30-276.24896.291,919.744,111.858,807.0818,863.69
Capital Expenditure -0.80-1.18-3.12-7.88-3.95-23.31-49.93-106.95-229.08-490.66
Free Cash Flow 86.06102.7585.64112.42-280.19872.981,869.814,004.908,57818,373.03
WACC
PV LFCF 846.401,757.693,650.147,580.1515,741.46
SUM PV LFCF 29,575.84

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.14
Free cash flow (t + 1) 18,740.49
Terminal Value 1,643,902.58
Present Value of Terminal Value 1,408,446.78

Intrinsic Value

Enterprise Value 1,438,022.62
Net Debt 6,464.73
Equity Value 1,431,557.89
Shares Outstanding 117.51
Equity Value Per Share 12,182.43