Discounted Cash Flow (DCF) Analysis Levered

MGI Digital Technology Société Anon... (ALMDG.PA)

18.5 €

-0.10 (-0.54%)

All numbers are in Millions, Currency in USD

Stock DCF: 4.64 | 18.5 | overvalue

Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	61.12	68.17	35.17	38.81	46.61	45.86	45.13	44.40	43.69	42.99
Revenue (%)
Operating Cash Flow	14.61	22.54	5.56	2.50	6.45	8.54	8.40	8.27	8.13	8
Operating Cash Flow (%)
Capital Expenditure	-7.39	-7.14	-6.97	-7.12	-12.82	-8.09	-7.96	-7.84	-7.71	-7.59
Capital Expenditure (%)
Free Cash Flow	7.23	15.41	-1.41	-4.62	-6.37	0.44	0.44	0.43	0.42	0.42

Weighted Average Cost Of Capital

Share price	$ 18.5
Beta	1.067
Diluted Shares Outstanding	6.17
Cost of Debt
Tax Rate	14.38
After-tax Cost of Debt	3.68%
Risk-Free Rate
Market Risk Premium
Cost of Equity	9.332
Total Debt	9.27
Total Equity	114.09
Total Capital	123.35
Debt Weighting	7.51
Equity Weighting	92.49
Wacc

Build Up Free Cash Flow

Year A/P	2018 Actual	2019 Actual	2020 Actual	2021 Actual	2022 Actual	2023 Projected	2024 Projected	2025 Projected	2026 Projected	2027 Projected
Revenue	61.12	68.17	35.17	38.81	46.61	45.86	45.13	44.40	43.69	42.99
Operating Cash Flow	14.61	22.54	5.56	2.50	6.45	8.54	8.40	8.27	8.13	8
Capital Expenditure	-7.39	-7.14	-6.97	-7.12	-12.82	-8.09	-7.96	-7.84	-7.71	-7.59
Free Cash Flow	7.23	15.41	-1.41	-4.62	-6.37	0.44	0.44	0.43	0.42	0.42
WACC
PV LFCF						0.41	0.37	0.33	0.30	0.27
SUM PV LFCF										1.68

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	8.91
Free cash flow (t + 1)	0.42
Terminal Value	6.14
Present Value of Terminal Value	4.01

Intrinsic Value

Enterprise Value	5.69
Net Debt	-22.90
Equity Value	28.59
Shares Outstanding	6.17
Equity Value Per Share	4.64