Discounted Cash Flow (DCF) Analysis Levered

Forum Energy Technologies, Inc. (FET)

$23.77

+0.17 (+0.72%)

All numbers are in Millions, Currency in USD

Stock DCF: -30.12 | 23.77 | 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	1,064.22	956.50	512.50	541.10	699.90	662.08	626.31	592.47	560.46	530.17
Revenue (%)
Operating Cash Flow	2.41	104.10	3.90	-15.80	-17.10	8.62	8.15	7.71	7.29	6.90
Operating Cash Flow (%)
Capital Expenditure	-24.04	-15.10	-2.20	-2.40	-7.50	-7.66	-7.24	-6.85	-6.48	-6.13
Capital Expenditure (%)
Free Cash Flow	-21.64	89	1.70	-18.20	-24.60	0.96	0.91	0.86	0.81	0.77

Weighted Average Cost Of Capital

Share price	$ 23.77
Beta	2.859
Diluted Shares Outstanding	5.95
Cost of Debt
Tax Rate	64.08
After-tax Cost of Debt	4.72%
Risk-Free Rate
Market Risk Premium
Cost of Equity	18.294
Total Debt	239.90
Total Equity	141.46
Total Capital	381.36
Debt Weighting	62.91
Equity Weighting	37.09
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	1,064.22	956.50	512.50	541.10	699.90	662.08	626.31	592.47	560.46	530.17
Operating Cash Flow	2.41	104.10	3.90	-15.80	-17.10	8.62	8.15	7.71	7.29	6.90
Capital Expenditure	-24.04	-15.10	-2.20	-2.40	-7.50	-7.66	-7.24	-6.85	-6.48	-6.13
Free Cash Flow	-21.64	89	1.70	-18.20	-24.60	0.96	0.91	0.86	0.81	0.77
WACC
PV LFCF						0.87	0.75	0.65	0.56	0.48
SUM PV LFCF										3.32

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	9.75
Free cash flow (t + 1)	0.78
Terminal Value	10.12
Present Value of Terminal Value	6.36

Intrinsic Value

Enterprise Value	9.68
Net Debt	188.90
Equity Value	-179.22
Shares Outstanding	5.95
Equity Value Per Share	-30.12