Discounted Cash Flow (DCF) Analysis Levered

PTC Inc. (PTC)

$121.7

+1.72 (+1.43%)

All numbers are in Millions, Currency in USD

Stock DCF: 60.28 | 121.7 | overvalue

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	1,241.82	1,255.63	1,458.42	1,807.16	1,933.35	2,166.11	2,426.89	2,719.07	3,046.43	3,413.19
Revenue (%)
Operating Cash Flow	247.81	285.14	233.81	368.81	435.33	440.25	493.25	552.63	619.16	693.71
Operating Cash Flow (%)
Capital Expenditure	-39.04	-64.41	-31.25	-25.26	-25.95	-57	-63.86	-71.54	-80.16	-89.81
Capital Expenditure (%)
Free Cash Flow	208.77	220.73	202.56	343.55	409.38	383.25	429.39	481.09	539.01	603.90

Weighted Average Cost Of Capital

Share price	$ 121.7
Beta	1.176
Diluted Shares Outstanding	118.37
Cost of Debt
Tax Rate	21.16
After-tax Cost of Debt	2.78%
Risk-Free Rate
Market Risk Premium
Cost of Equity	8.931
Total Debt	1,540.20
Total Equity	14,405.26
Total Capital	15,945.47
Debt Weighting	9.66
Equity Weighting	90.34
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	1,241.82	1,255.63	1,458.42	1,807.16	1,933.35	2,166.11	2,426.89	2,719.07	3,046.43	3,413.19
Operating Cash Flow	247.81	285.14	233.81	368.81	435.33	440.25	493.25	552.63	619.16	693.71
Capital Expenditure	-39.04	-64.41	-31.25	-25.26	-25.95	-57	-63.86	-71.54	-80.16	-89.81
Free Cash Flow	208.77	220.73	202.56	343.55	409.38	383.25	429.39	481.09	539.01	603.90
WACC
PV LFCF						353.75	365.83	378.32	391.23	404.59
SUM PV LFCF										1,893.72

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	8.34
Free cash flow (t + 1)	615.98
Terminal Value	9,715.70
Present Value of Terminal Value	6,509.24

Intrinsic Value

Enterprise Value	8,402.96
Net Debt	1,268.02
Equity Value	7,134.93
Shares Outstanding	118.37
Equity Value Per Share	60.28