Discounted Cash Flow (DCF) Analysis Levered

Amundi S.A. (AMUN.PA)

54.15 €

+0.10 (+0.18%)
All numbers are in Millions, Currency in USD
Stock DCF: 345.21 | 54.15 | 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 3,947.254,803.704,725.224,571.815,790.596,419.977,117.757,891.378,749.089,700.01
Revenue (%)
Operating Cash Flow 2,019.71593.94982.041,264.151,955.091,871.152,074.532,3002,549.992,827.15
Operating Cash Flow (%)
Capital Expenditure -20.27-18.74-45.34-56.41-47.32-50.26-55.72-61.78-68.49-75.94
Capital Expenditure (%)
Free Cash Flow 1,999.44575.20936.701,207.741,907.781,820.892,018.802,238.232,481.502,751.21

Weighted Average Cost Of Capital

Share price $ 54.15
Beta 1.298
Diluted Shares Outstanding 202.22
Cost of Debt
Tax Rate 17.40
After-tax Cost of Debt 0.40%
Risk-Free Rate
Market Risk Premium
Cost of Equity 9.620
Total Debt 10,356.05
Total Equity 10,949.96
Total Capital 21,306.01
Debt Weighting 48.61
Equity Weighting 51.39
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 3,947.254,803.704,725.224,571.815,790.596,419.977,117.757,891.378,749.089,700.01
Operating Cash Flow 2,019.71593.94982.041,264.151,955.091,871.152,074.532,3002,549.992,827.15
Capital Expenditure -20.27-18.74-45.34-56.41-47.32-50.26-55.72-61.78-68.49-75.94
Free Cash Flow 1,999.44575.20936.701,207.741,907.781,820.892,018.802,238.232,481.502,751.21
WACC
PV LFCF 1,731.871,826.241,925.752,030.682,141.33
SUM PV LFCF 9,655.88

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.14
Free cash flow (t + 1) 2,806.23
Terminal Value 89,370.51
Present Value of Terminal Value 69,559.17

Intrinsic Value

Enterprise Value 79,215.05
Net Debt 9,408.39
Equity Value 69,806.66
Shares Outstanding 202.22
Equity Value Per Share 345.21