Discounted Cash Flow (DCF) Analysis Levered

Cooper-Standard Holdings Inc. (CPS)

$10.97

+0.39 (+3.69%)
All numbers are in Millions, Currency in USD
Stock DCF: -93.21 | 10.97 | overvalue

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 3,618.133,629.293,108.402,375.442,330.192,099.921,892.401,705.391,536.861,384.99
Revenue (%)
Operating Cash Flow 313.48149.3997.70-15.93-115.5143.2438.9735.1231.6528.52
Operating Cash Flow (%)
Capital Expenditure -186.80-218.07-164.47-91.79-96.11-102.69-92.54-83.40-75.16-67.73
Capital Expenditure (%)
Free Cash Flow 126.69-68.68-66.77-107.73-211.62-59.45-53.58-48.28-43.51-39.21

Weighted Average Cost Of Capital

Share price $ 10.97
Beta 2.840
Diluted Shares Outstanding 17.05
Cost of Debt
Tax Rate -11.53
After-tax Cost of Debt 6.29%
Risk-Free Rate
Market Risk Premium
Cost of Equity 16.294
Total Debt 1,152.03
Total Equity 186.99
Total Capital 1,339.01
Debt Weighting 86.04
Equity Weighting 13.96
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 3,618.133,629.293,108.402,375.442,330.192,099.921,892.401,705.391,536.861,384.99
Operating Cash Flow 313.48149.3997.70-15.93-115.5143.2438.9735.1231.6528.52
Capital Expenditure -186.80-218.07-164.47-91.79-96.11-102.69-92.54-83.40-75.16-67.73
Free Cash Flow 126.69-68.68-66.77-107.73-211.62-59.45-53.58-48.28-43.51-39.21
WACC
PV LFCF -55.21-46.20-38.66-32.35-27.07
SUM PV LFCF -199.49

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.69
Free cash flow (t + 1) -39.99
Terminal Value -702.90
Present Value of Terminal Value -485.30

Intrinsic Value

Enterprise Value -684.79
Net Debt 904.02
Equity Value -1,588.81
Shares Outstanding 17.05
Equity Value Per Share -93.21