Discounted Cash Flow (DCF) Analysis Levered

Société Française de Casinos Sociét... (SFCA.PA)

1.99 €

0.00 (0.00%)

All numbers are in Millions, Currency in USD

Stock DCF: 10.43 | 1.99 | 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	15.87	13.06	10.52	7.66	13.42	13.78	14.15	14.53	14.93	15.33
Revenue (%)
Operating Cash Flow	2.31	1.88	1.82	1.27	2.85	2.32	2.38	2.45	2.51	2.58
Operating Cash Flow (%)
Capital Expenditure	-2.27	-1.27	-0.94	-0.49	-1.03	-1.30	-1.33	-1.37	-1.40	-1.44
Capital Expenditure (%)
Free Cash Flow	0.03	0.61	0.89	0.79	1.82	1.02	1.05	1.08	1.11	1.14

Weighted Average Cost Of Capital

Share price	$ 1.99
Beta	0.487
Diluted Shares Outstanding	5.09
Cost of Debt
Tax Rate	-2.65
After-tax Cost of Debt	1.10%
Risk-Free Rate
Market Risk Premium
Cost of Equity	5.681
Total Debt	6.16
Total Equity	10.13
Total Capital	16.30
Debt Weighting	37.81
Equity Weighting	62.19
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	15.87	13.06	10.52	7.66	13.42	13.78	14.15	14.53	14.93	15.33
Operating Cash Flow	2.31	1.88	1.82	1.27	2.85	2.32	2.38	2.45	2.51	2.58
Capital Expenditure	-2.27	-1.27	-0.94	-0.49	-1.03	-1.30	-1.33	-1.37	-1.40	-1.44
Free Cash Flow	0.03	0.61	0.89	0.79	1.82	1.02	1.05	1.08	1.11	1.14
WACC
PV LFCF						0.81	0.80	0.79	0.78	0.77
SUM PV LFCF										4.81

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	3.95
Free cash flow (t + 1)	1.16
Terminal Value	59.56
Present Value of Terminal Value	49.07

Intrinsic Value

Enterprise Value	53.87
Net Debt	0.74
Equity Value	53.13
Shares Outstanding	5.09
Equity Value Per Share	10.43