Discounted Cash Flow (DCF) Analysis Levered

Galimmo SCA (GALIM.PA)

13.3 €

0.00 (0.00%)

All numbers are in Millions, Currency in USD

Stock DCF: -82.67 | 13.3 | 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	34.89	37.20	41.65	35.73	41.80	44.03	46.38	48.85	51.46	54.21
Revenue (%)
Operating Cash Flow	17.66	10.12	25.91	13.96	22.40	20.49	21.59	22.74	23.95	25.23
Operating Cash Flow (%)
Capital Expenditure	-14.30	-21.67	-54.55	-27.42	-32.08	-33.79	-35.59	-37.49	-39.50	-41.60
Capital Expenditure (%)
Free Cash Flow	3.36	-11.55	-28.64	-13.46	-9.67	-13.30	-14.01	-14.76	-15.54	-16.37

Weighted Average Cost Of Capital

Share price	$ 13.3
Beta	0.075
Diluted Shares Outstanding	29.94
Cost of Debt
Tax Rate	20.03
After-tax Cost of Debt	1.73%
Risk-Free Rate
Market Risk Premium
Cost of Equity	3.120
Total Debt	201.71
Total Equity	398.14
Total Capital	599.85
Debt Weighting	33.63
Equity Weighting	66.37
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	34.89	37.20	41.65	35.73	41.80	44.03	46.38	48.85	51.46	54.21
Operating Cash Flow	17.66	10.12	25.91	13.96	22.40	20.49	21.59	22.74	23.95	25.23
Capital Expenditure	-14.30	-21.67	-54.55	-27.42	-32.08	-33.79	-35.59	-37.49	-39.50	-41.60
Free Cash Flow	3.36	-11.55	-28.64	-13.46	-9.67	-13.30	-14.01	-14.76	-15.54	-16.37
WACC
PV LFCF						-12.96	-13.29	-13.64	-14	-14.37
SUM PV LFCF										-68.26

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	2.65
Free cash flow (t + 1)	-16.70
Terminal Value	-2,569.41
Present Value of Terminal Value	-2,254.44

Intrinsic Value

Enterprise Value	-2,322.70
Net Debt	152
Equity Value	-2,474.70
Shares Outstanding	29.94
Equity Value Per Share	-82.67