Discounted Cash Flow (DCF) Analysis Levered

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

29.2 €

-0.35 (-1.18%)
All numbers are in Millions, Currency in USD
Stock DCF: 7.19 | 29.2 | overvalue

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 53.3461.1274.9141.0238.8137.5036.2435.0233.8432.70
Revenue (%)
Operating Cash Flow 9.2814.6222.545.562.506.856.626.406.185.98
Operating Cash Flow (%)
Capital Expenditure -8.53-7.39-7.14-6.97-7.12-5.47-5.29-5.11-4.94-4.77
Capital Expenditure (%)
Free Cash Flow 0.757.2315.41-1.41-4.621.381.341.291.251.21

Weighted Average Cost Of Capital

Share price $ 29.2
Beta 1.083
Diluted Shares Outstanding 6.14
Cost of Debt
Tax Rate 33.09
After-tax Cost of Debt 1.30%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.914
Total Debt 17.59
Total Equity 179.43
Total Capital 197.02
Debt Weighting 8.93
Equity Weighting 91.07
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 53.3461.1274.9141.0238.8137.5036.2435.0233.8432.70
Operating Cash Flow 9.2814.6222.545.562.506.856.626.406.185.98
Capital Expenditure -8.53-7.39-7.14-6.97-7.12-5.47-5.29-5.11-4.94-4.77
Free Cash Flow 0.757.2315.41-1.41-4.621.381.341.291.251.21
WACC
PV LFCF 1.281.141.020.910.81
SUM PV LFCF 5.16

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 8.23
Free cash flow (t + 1) 1.23
Terminal Value 19.75
Present Value of Terminal Value 13.30

Intrinsic Value

Enterprise Value 18.46
Net Debt -25.72
Equity Value 44.18
Shares Outstanding 6.14
Equity Value Per Share 7.19