Discounted Cash Flow (DCF) Analysis Levered

Artisan Partners Asset Management I... (APAM)

$38.03

+0.89 (+2.40%)
All numbers are in Millions, Currency in USD
Stock DCF: 129.25 | 38.03 | 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 795.62828.63798.95899.571,227.241,379.371,550.361,742.551,958.562,201.35
Revenue (%)
Operating Cash Flow 204.07333.32292.79318.68398.55470.15528.43593.94667.57750.32
Operating Cash Flow (%)
Capital Expenditure -5.84-13.84-17.78-3.10-5.97-15.06-16.93-19.03-21.39-24.04
Capital Expenditure (%)
Free Cash Flow 198.24319.48275.01315.58392.58455.09511.50574.91646.18726.28

Weighted Average Cost Of Capital

Share price $ 38.03
Beta 1.790
Diluted Shares Outstanding 55.60
Cost of Debt
Tax Rate 38.99
After-tax Cost of Debt 2.20%
Risk-Free Rate
Market Risk Premium
Cost of Equity 11.845
Total Debt 299.75
Total Equity 2,114.47
Total Capital 2,414.22
Debt Weighting 12.42
Equity Weighting 87.58
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 795.62828.63798.95899.571,227.241,379.371,550.361,742.551,958.562,201.35
Operating Cash Flow 204.07333.32292.79318.68398.55470.15528.43593.94667.57750.32
Capital Expenditure -5.84-13.84-17.78-3.10-5.97-15.06-16.93-19.03-21.39-24.04
Free Cash Flow 198.24319.48275.01315.58392.58455.09511.50574.91646.18726.28
WACC
PV LFCF 411.29417.78424.37431.07437.87
SUM PV LFCF 2,122.38

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 10.65
Free cash flow (t + 1) 740.81
Terminal Value 8,564.25
Present Value of Terminal Value 5,163.36

Intrinsic Value

Enterprise Value 7,285.74
Net Debt 99.61
Equity Value 7,186.13
Shares Outstanding 55.60
Equity Value Per Share 129.25