Discounted Cash Flow (DCF) Analysis Levered

Livent Corporation (LTHM)

$30.03

+1.69 (+5.96%)
All numbers are in Millions, Currency in USD
Stock DCF: -6.36 | 30.03 | 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 347.40442.50388.40288.20420.40457.42497.70541.52589.20641.08
Revenue (%)
Operating Cash Flow 58.309258.106.3026.4055.8060.7266.0671.8878.21
Operating Cash Flow (%)
Capital Expenditure -48.90-73.60-184.30-75.09-109.53-119.17-129.67-141.08-153.51-167.02
Capital Expenditure (%)
Free Cash Flow 9.4018.40-126.20-68.79-83.13-63.37-68.95-75.02-81.63-88.81

Weighted Average Cost Of Capital

Share price $ 30.03
Beta 2.019
Diluted Shares Outstanding 146.20
Cost of Debt
Tax Rate 97.49
After-tax Cost of Debt 0.31%
Risk-Free Rate
Market Risk Premium
Cost of Equity 12.377
Total Debt 240.40
Total Equity 4,390.39
Total Capital 4,630.79
Debt Weighting 5.19
Equity Weighting 94.81
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 347.40442.50388.40288.20420.40457.42497.70541.52589.20641.08
Operating Cash Flow 58.309258.106.3026.4055.8060.7266.0671.8878.21
Capital Expenditure -48.90-73.60-184.30-75.09-109.53-119.17-129.67-141.08-153.51-167.02
Free Cash Flow 9.4018.40-126.20-68.79-83.13-63.37-68.95-75.02-81.63-88.81
WACC
PV LFCF -56.71-55.21-53.76-52.34-50.96
SUM PV LFCF -268.98

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 11.75
Free cash flow (t + 1) -90.59
Terminal Value -929.14
Present Value of Terminal Value -533.14

Intrinsic Value

Enterprise Value -802.12
Net Debt 127.40
Equity Value -929.52
Shares Outstanding 146.20
Equity Value Per Share -6.36