Discounted Cash Flow (DCF) Analysis Levered

Unitil Corporation (UTL)

$53.05

+1.04 (+2.00%)
All numbers are in Millions, Currency in USD
Stock DCF: -107.35 | 53.05 | 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 406.20444.10438.20418.60473.30492.94513.39534.69556.88579.98
Revenue (%)
Operating Cash Flow 86.2078.50104.9075.70107.80102.23106.47110.89115.49120.28
Operating Cash Flow (%)
Capital Expenditure -119.30-102.40-119.20-122.60-115-131.33-136.78-142.46-148.37-154.52
Capital Expenditure (%)
Free Cash Flow -33.10-23.90-14.30-46.90-7.20-29.10-30.31-31.57-32.88-34.24

Weighted Average Cost Of Capital

Share price $ 53.05
Beta 0.478
Diluted Shares Outstanding 14.95
Cost of Debt
Tax Rate 24.16
After-tax Cost of Debt 3.62%
Risk-Free Rate
Market Risk Premium
Cost of Equity 6.028
Total Debt 570.10
Total Equity 793.20
Total Capital 1,363.30
Debt Weighting 41.82
Equity Weighting 58.18
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 406.20444.10438.20418.60473.30492.94513.39534.69556.88579.98
Operating Cash Flow 86.2078.50104.9075.70107.80102.23106.47110.89115.49120.28
Capital Expenditure -119.30-102.40-119.20-122.60-115-131.33-136.78-142.46-148.37-154.52
Free Cash Flow -33.10-23.90-14.30-46.90-7.20-29.10-30.31-31.57-32.88-34.24
WACC
PV LFCF -27.71-27.48-27.25-27.03-26.80
SUM PV LFCF -136.28

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.02
Free cash flow (t + 1) -34.93
Terminal Value -1,156.48
Present Value of Terminal Value -905.27

Intrinsic Value

Enterprise Value -1,041.55
Net Debt 563.60
Equity Value -1,605.15
Shares Outstanding 14.95
Equity Value Per Share -107.35