Discounted Cash Flow (DCF) Analysis Levered

LCI Industries (LCII)

$126.61

+0.63 (+0.50%)
All numbers are in Millions, Currency in USD
Stock DCF: 191.73 | 126.61 | undervalue

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 2,371.482,796.174,472.705,207.143,784.814,418.505,158.286,021.937,030.188,207.24
Revenue (%)
Operating Cash Flow 269.53231.40-111.57602.51527.23376.87439.97513.64599.64700.03
Operating Cash Flow (%)
Capital Expenditure -58.20-57.35-98.53-130.64-62.21-95.98-112.04-130.80-152.70-178.27
Capital Expenditure (%)
Free Cash Flow 211.32174.05-210.11471.87465.02280.90327.93382.83446.93521.76

Weighted Average Cost Of Capital

Share price $ 126.61
Beta 1.392
Diluted Shares Outstanding 25.44
Cost of Debt
Tax Rate 22.66
After-tax Cost of Debt 3.22%
Risk-Free Rate
Market Risk Premium
Cost of Equity 10.729
Total Debt 1,106.37
Total Equity 3,220.45
Total Capital 4,326.82
Debt Weighting 25.57
Equity Weighting 74.43
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 2,371.482,796.174,472.705,207.143,784.814,418.505,158.286,021.937,030.188,207.24
Operating Cash Flow 269.53231.40-111.57602.51527.23376.87439.97513.64599.64700.03
Capital Expenditure -58.20-57.35-98.53-130.64-62.21-95.98-112.04-130.80-152.70-178.27
Free Cash Flow 211.32174.05-210.11471.87465.02280.90327.93382.83446.93521.76
WACC
PV LFCF 184.16197.59212227.45244.04
SUM PV LFCF 1,493.22

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 8.81
Free cash flow (t + 1) 526.98
Terminal Value 6,747.50
Present Value of Terminal Value 4,423.84

Intrinsic Value

Enterprise Value 5,917.05
Net Debt 1,040.21
Equity Value 4,876.84
Shares Outstanding 25.44
Equity Value Per Share 191.73