FMP

FMP

Enter

ALIT - Alight, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/ALIT.png

Alight, Inc.

ALIT

NYSE

Alight, Inc. operates as a cloud-based provider of integrated digital human capital and business solutions worldwide. It operates through three segments: Employer Solutions, Professional Services, and Hosted Business. The company's solutions enable employees to enrich their health, wealth, and wellbeing, which helps organizations achieve a high-performance culture. It offers employer solutions comprising integrated benefits administration, healthcare navigation, financial health, employee wellbeing, and payroll; and professional services, including cloud deployment and consulting offerings that provides human capital and financial platforms, as well as cloud advisory and deployment, and optimization services for cloud platforms, such as Workday, SAP SuccessFactors, Oracle, and Cornerstone OnDemand. Alight, Inc. was founded in 2017 and is headquartered in Lincolnshire, Illinois.

5.29 USD

-0.035 (-0.662%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.73B

2.92B

3.13B

3.41B

2.33B

2.28B

2.23B

2.19B

2.14B

2.1B

Revenue %

-

6.85

7.44

8.88

-31.61

-2.11

-2.11

-2.11

-2.11

Operating Cash Flow

233M

115M

286M

386M

252M

199.72M

195.5M

191.38M

187.34M

183.39M

Operating Cash Flow %

8.54

3.95

9.13

11.32

10.81

8.75

8.75

8.75

8.75

Cap Ex

-90M

-114M

-148M

-160M

-121M

-99.6M

-97.5M

-95.45M

-93.43M

-91.46M

Cap Ex %

-3.3

-3.91

-4.73

-4.69

-5.19

-4.36

-4.36

-4.36

-4.36

Free Cash Flow

143M

1M

138M

226M

131M

100.11M

98M

95.93M

93.91M

91.93M

Weighted Average Cost Of Capital

Price

5.28

Beta

Diluted Shares Outstanding

547.1M

Costof Debt

4.78

Tax Rate

After Tax Cost Of Debt

4.78

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

2.16B

Total Equity

2.89B

Total Capital

5.04B

Debt Weighting

42.74

Equity Weighting

57.26

Wacc

7.51

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.73B

2.92B

3.13B

3.41B

2.33B

2.28B

2.23B

2.19B

2.14B

2.1B

Operating Cash Flow

233M

115M

286M

386M

252M

199.72M

195.5M

191.38M

187.34M

183.39M

Cap Ex

-90M

-114M

-148M

-160M

-121M

-99.6M

-97.5M

-95.45M

-93.43M

-91.46M

Free Cash Flow

143M

1M

138M

226M

131M

100.11M

98M

95.93M

93.91M

91.93M

Wacc

7.51

7.51

7.51

7.51

7.51

Pv Lfcf

93.12M

84.79M

77.21M

70.3M

64.01M

Sum Pv Lfcf

389.44M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.51

Free Cash Flow T1

93.77M

Terminal Value

1.7B

Present Terminal Value

1.19B

Intrinsic Value

Enterprise Value

1.58B

Net Debt

1.81B

Equity Value

-237.74M

Diluted Shares Outstanding

547.1M

Equity Value Per Share

-0.43

Projected DCF

-0.43453 13.151%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep