Discounted Cash Flow (DCF) Analysis Levered

argenx SE (ARGX.BR)

369.9 €

+3.60 (+0.98%)
All numbers are in Millions, Currency in USD
Stock DCF: -397,802.42 | 369.9 | 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 24.5778.1744.80497.28410.751,610.116,311.5724,741.1496,984.38380,175.29
Revenue (%)
Operating Cash Flow -61.59150.76-425.99-606.81-862.81-4,317.36-16,923.90-66,341.07-260,054.63-1,019,404.85
Operating Cash Flow (%)
Capital Expenditure -0.78-46.76-5.48-121.43-103.82-402.29-1,576.97-6,181.67-24,231.92-94,988.27
Capital Expenditure (%)
Free Cash Flow -62.37103.99-431.47-728.25-966.63-4,719.65-18,500.87-72,522.74-284,286.55-1,114,393.12

Weighted Average Cost Of Capital

Share price $ 369.9
Beta 0.383
Diluted Shares Outstanding 54.38
Cost of Debt
Tax Rate 2.70
After-tax Cost of Debt 30.58%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.107
Total Debt 12.43
Total Equity 20,115.67
Total Capital 20,128.10
Debt Weighting 0.06
Equity Weighting 99.94
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 24.5778.1744.80497.28410.751,610.116,311.5724,741.1496,984.38380,175.29
Operating Cash Flow -61.59150.76-425.99-606.81-862.81-4,317.36-16,923.90-66,341.07-260,054.63-1,019,404.85
Capital Expenditure -0.78-46.76-5.48-121.43-103.82-402.29-1,576.97-6,181.67-24,231.92-94,988.27
Free Cash Flow -62.37103.99-431.47-728.25-966.63-4,719.65-18,500.87-72,522.74-284,286.55-1,114,393.12
WACC
PV LFCF -4,447.47-16,428.49-60,685.16-224,164.76-828,041.71
SUM PV LFCF -1,133,767.59

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 6.12
Free cash flow (t + 1) -1,136,680.98
Terminal Value -27,589,344.25
Present Value of Terminal Value -20,500,061.86

Intrinsic Value

Enterprise Value -21,633,829.45
Net Debt -788.31
Equity Value -21,633,041.14
Shares Outstanding 54.38
Equity Value Per Share -397,802.42