Discounted Cash Flow (DCF) Analysis Levered

Amedisys, Inc. (AMED)

$77.31

+0.56 (+0.73%)
All numbers are in Millions, Currency in USD
Stock DCF: 141.59 | 77.31 | undervalue

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 1,662.581,955.632,071.522,214.112,223.202,394.642,579.312,778.212,992.453,223.22
Revenue (%)
Operating Cash Flow 223.48202288.95188.89133.28250.22269.52290.30312.69336.80
Operating Cash Flow (%)
Capital Expenditure -6.56-7.89-5.33-6.30-6.16-7.74-8.34-8.99-9.68-10.42
Capital Expenditure (%)
Free Cash Flow 216.92194.11283.62182.59127.12242.48261.18281.32303.01326.38

Weighted Average Cost Of Capital

Share price $ 77.31
Beta 1.016
Diluted Shares Outstanding 33.27
Cost of Debt
Tax Rate 25.98
After-tax Cost of Debt 3.03%
Risk-Free Rate
Market Risk Premium
Cost of Equity 8.606
Total Debt 542.75
Total Equity 2,571.95
Total Capital 3,114.70
Debt Weighting 17.43
Equity Weighting 82.57
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 1,662.581,955.632,071.522,214.112,223.202,394.642,579.312,778.212,992.453,223.22
Operating Cash Flow 223.48202288.95188.89133.28250.22269.52290.30312.69336.80
Capital Expenditure -6.56-7.89-5.33-6.30-6.16-7.74-8.34-8.99-9.68-10.42
Free Cash Flow 216.92194.11283.62182.59127.12242.48261.18281.32303.01326.38
WACC
PV LFCF 225.27225.42225.57225.72225.87
SUM PV LFCF 1,127.83

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.64
Free cash flow (t + 1) 332.91
Terminal Value 5,902.58
Present Value of Terminal Value 4,084.82

Intrinsic Value

Enterprise Value 5,212.66
Net Debt 502.21
Equity Value 4,710.45
Shares Outstanding 33.27
Equity Value Per Share 141.59