FMP

FMP

Enter

FMIJX - FMI International Fu...

photo-url-https://images.financialmodelingprep.com/symbol/FMIJX.png

FMI International Fund

FMIJX

NASDAQ

The fund invests mainly in a limited number of large capitalization (namely, companies with more than $5 billion market capitalization at the time of initial purchase) value stocks of foreign companies (also referred to as non-U.S. companies). It normally invests at least 65% of its total assets in the equity securities of non-U.S. companies. The majority of the fund's investments will be in companies that have global operations rather than in companies whose business is limited to a particular country or geographic region. The fund is non-diversified.

35.24 USD

-0.020002 (-0.05676%)

Free Cash Flow

Year

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

Revenue

3.22B

3.08B

3.34B

3.8B

4.13B

4.41B

4.7B

5.02B

5.35B

5.71B

Revenue %

-

-4.33

8.42

13.97

8.65

6.68

6.68

6.68

6.68

Operating Cash Flow

212.7M

245M

369.7M

252.2M

256.3M

339.29M

361.95M

386.12M

411.91M

439.41M

Operating Cash Flow %

6.61

7.96

11.08

6.63

6.2

7.7

7.7

7.7

7.7

Cap Ex

-167.6M

-104.5M

-94M

-150.3M

-184.9M

-174.99M

-186.68M

-199.14M

-212.44M

-226.63M

Cap Ex %

-5.21

-3.39

-2.82

-3.95

-4.47

-3.97

-3.97

-3.97

-3.97

Free Cash Flow

45.1M

140.5M

275.7M

101.9M

71.4M

164.3M

175.27M

186.98M

199.46M

212.79M

Weighted Average Cost Of Capital

Price

35.24

Beta

Diluted Shares Outstanding

45M

Costof Debt

3.88

Tax Rate

After Tax Cost Of Debt

3.88

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

2.04B

Total Equity

1.59B

Total Capital

3.62B

Debt Weighting

56.24

Equity Weighting

43.76

Wacc

5.35

Build Up Free Cash Flow

Year

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

Revenue

3.22B

3.08B

3.34B

3.8B

4.13B

4.41B

4.7B

5.02B

5.35B

5.71B

Operating Cash Flow

212.7M

245M

369.7M

252.2M

256.3M

339.29M

361.95M

386.12M

411.91M

439.41M

Cap Ex

-167.6M

-104.5M

-94M

-150.3M

-184.9M

-174.99M

-186.68M

-199.14M

-212.44M

-226.63M

Free Cash Flow

45.1M

140.5M

275.7M

101.9M

71.4M

164.3M

175.27M

186.98M

199.46M

212.79M

Wacc

5.35

5.35

5.35

5.35

5.35

Pv Lfcf

155.96M

157.94M

159.94M

161.96M

164.01M

Sum Pv Lfcf

799.8M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

5.35

Free Cash Flow T1

217.04M

Terminal Value

6.49B

Present Terminal Value

5B

Intrinsic Value

Enterprise Value

5.8B

Net Debt

2.02B

Equity Value

3.78B

Diluted Shares Outstanding

45M

Equity Value Per Share

83.95

Projected DCF

83.95 0.58%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep