Discounted Cash Flow (DCF) Analysis Levered

Schweitzer-Mauduit International, I... (SWM)

$23.41

-1.55 (-6.21%)

All numbers are in Millions, Currency in USD

Stock DCF: 145.34 | 23.41 | undervalue

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	982.10	1,041.30	1,022.80	1,074.40	1,440	1,595.97	1,768.83	1,960.41	2,172.75	2,408.08
Revenue (%)
Operating Cash Flow	131	139.10	160.30	161.60	58.10	196.13	217.37	240.92	267.01	295.93
Operating Cash Flow (%)
Capital Expenditure	-40.70	-29.70	-34.10	-33.30	-38.90	-51.49	-57.07	-63.25	-70.10	-77.69
Capital Expenditure (%)
Free Cash Flow	90.30	109.40	126.20	128.30	19.20	144.64	160.31	177.67	196.91	218.24

Weighted Average Cost Of Capital

Share price	$ 23.41
Beta	1.018
Diluted Shares Outstanding	31.40
Cost of Debt
Tax Rate	-21.61
After-tax Cost of Debt	3.63%
Risk-Free Rate
Market Risk Premium
Cost of Equity	8.510
Total Debt	1,270.30
Total Equity	735.08
Total Capital	2,005.38
Debt Weighting	63.34
Equity Weighting	36.66
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	982.10	1,041.30	1,022.80	1,074.40	1,440	1,595.97	1,768.83	1,960.41	2,172.75	2,408.08
Operating Cash Flow	131	139.10	160.30	161.60	58.10	196.13	217.37	240.92	267.01	295.93
Capital Expenditure	-40.70	-29.70	-34.10	-33.30	-38.90	-51.49	-57.07	-63.25	-70.10	-77.69
Free Cash Flow	90.30	109.40	126.20	128.30	19.20	144.64	160.31	177.67	196.91	218.24
WACC
PV LFCF						137.20	144.25	151.65	159.43	167.62
SUM PV LFCF										760.15

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%)	5.42
Free cash flow (t + 1)	222.61
Terminal Value	6,508.94
Present Value of Terminal Value	4,999.14

Intrinsic Value

Enterprise Value	5,759.29
Net Debt	1,195.60
Equity Value	4,563.69
Shares Outstanding	31.40
Equity Value Per Share	145.34