Discounted Cash Flow (DCF) Analysis Levered

Figeac Aero Société Anonyme (FGA.PA)

5.36 €

+0.21 (+4.08%)
All numbers are in Millions, Currency in USD
Stock DCF: -29.41 | 5.36 | 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 372.01427.96446.71204.65281.95284.07286.20288.35290.51292.70
Revenue (%)
Operating Cash Flow 35.3285.6465.85-14.3334.4528.1028.3128.5228.7428.95
Operating Cash Flow (%)
Capital Expenditure -75.15-84.41-66.72-29.88-35.45-46.61-46.96-47.31-47.67-48.02
Capital Expenditure (%)
Free Cash Flow -39.841.22-0.88-44.21-1-18.51-18.65-18.79-18.93-19.07

Weighted Average Cost Of Capital

Share price $ 5.36
Beta 1.686
Diluted Shares Outstanding 31.40
Cost of Debt
Tax Rate -2.47
After-tax Cost of Debt 2.02%
Risk-Free Rate
Market Risk Premium
Cost of Equity 11.575
Total Debt 377.57
Total Equity 168.29
Total Capital 545.86
Debt Weighting 69.17
Equity Weighting 30.83
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 372.01427.96446.71204.65281.95284.07286.20288.35290.51292.70
Operating Cash Flow 35.3285.6465.85-14.3334.4528.1028.3128.5228.7428.95
Capital Expenditure -75.15-84.41-66.72-29.88-35.45-46.61-46.96-47.31-47.67-48.02
Free Cash Flow -39.841.22-0.88-44.21-1-18.51-18.65-18.79-18.93-19.07
WACC
PV LFCF -17.63-16.92-16.24-15.59-14.96
SUM PV LFCF -81.35

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 4.97
Free cash flow (t + 1) -19.45
Terminal Value -654.91
Present Value of Terminal Value -513.88

Intrinsic Value

Enterprise Value -595.22
Net Debt 328.27
Equity Value -923.49
Shares Outstanding 31.40
Equity Value Per Share -29.41