Discounted Cash Flow (DCF) Analysis Levered

Polaris Inc. (PII)

$89.87

+1.55 (+1.75%)

All numbers are in Millions, Currency in USD

Stock DCF: 98.18 | 89.87 | undervalue

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	6,078.54	6,782.52	7,027.90	8,198.20	8,589	9,375.29	10,233.56	11,170.39	12,193	13,309.22
Revenue (%)
Operating Cash Flow	477.11	655.04	1,018.60	293.70	508.60	778.23	849.48	927.24	1,012.13	1,104.79
Operating Cash Flow (%)
Capital Expenditure	-225.41	-251.37	-213.90	-298.30	-306.60	-331.26	-361.58	-394.68	-430.81	-470.25
Capital Expenditure (%)
Free Cash Flow	251.70	403.66	804.70	-4.60	202	446.98	487.90	532.56	581.32	634.53

Weighted Average Cost Of Capital

Share price	$ 89.87
Beta	1.609
Diluted Shares Outstanding	60.10
Cost of Debt
Tax Rate	20.75
After-tax Cost of Debt	3.26%
Risk-Free Rate
Market Risk Premium
Cost of Equity	11.704
Total Debt	2,168.90
Total Equity	5,401.19
Total Capital	7,570.09
Debt Weighting	28.65
Equity Weighting	71.35
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	6,078.54	6,782.52	7,027.90	8,198.20	8,589	9,375.29	10,233.56	11,170.39	12,193	13,309.22
Operating Cash Flow	477.11	655.04	1,018.60	293.70	508.60	778.23	849.48	927.24	1,012.13	1,104.79
Capital Expenditure	-225.41	-251.37	-213.90	-298.30	-306.60	-331.26	-361.58	-394.68	-430.81	-470.25
Free Cash Flow	251.70	403.66	804.70	-4.60	202	446.98	487.90	532.56	581.32	634.53
WACC
PV LFCF						409.02	408.55	408.08	407.61	407.15
SUM PV LFCF										2,040.41

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	9.28
Free cash flow (t + 1)	647.22
Terminal Value	8,890.43
Present Value of Terminal Value	5,704.52

Intrinsic Value

Enterprise Value	7,744.94
Net Debt	1,844.40
Equity Value	5,900.54
Shares Outstanding	60.10
Equity Value Per Share	98.18