Discounted Cash Flow (DCF) Analysis Levered

Alten S.A. (ATE.PA)

126.6 €

+1.10 (+0.88%)

All numbers are in Millions, Currency in USD

Stock DCF: 171.96 | 126.6 | 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	2,269.89	2,623.99	2,331.93	2,925.18	3,783.10	4,343.37	4,986.61	5,725.11	6,572.98	7,546.43
Revenue (%)
Operating Cash Flow	99.30	224.43	307.44	231.65	241.18	350.99	402.98	462.66	531.17	609.84
Operating Cash Flow (%)
Capital Expenditure	-16.92	-17.91	-12.30	-16.60	-26.12	-27.92	-32.05	-36.80	-42.25	-48.50
Capital Expenditure (%)
Free Cash Flow	82.38	206.51	295.13	215.05	215.06	323.08	370.92	425.86	488.93	561.33

Weighted Average Cost Of Capital

Share price	$ 126.6
Beta	1.458
Diluted Shares Outstanding	34.64
Cost of Debt
Tax Rate	23.09
After-tax Cost of Debt	3.20%
Risk-Free Rate
Market Risk Premium
Cost of Equity	11.038
Total Debt	422.20
Total Equity	4,385.82
Total Capital	4,808.01
Debt Weighting	8.78
Equity Weighting	91.22
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	2,269.89	2,623.99	2,331.93	2,925.18	3,783.10	4,343.37	4,986.61	5,725.11	6,572.98	7,546.43
Operating Cash Flow	99.30	224.43	307.44	231.65	241.18	350.99	402.98	462.66	531.17	609.84
Capital Expenditure	-16.92	-17.91	-12.30	-16.60	-26.12	-27.92	-32.05	-36.80	-42.25	-48.50
Free Cash Flow	82.38	206.51	295.13	215.05	215.06	323.08	370.92	425.86	488.93	561.33
WACC
PV LFCF						292.78	304.61	316.92	329.73	343.05
SUM PV LFCF										1,587.08

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	10.35
Free cash flow (t + 1)	572.56
Terminal Value	6,857.02
Present Value of Terminal Value	4,190.58

Intrinsic Value

Enterprise Value	5,777.66
Net Debt	-179.54
Equity Value	5,957.20
Shares Outstanding	34.64
Equity Value Per Share	171.96