Discounted Cash Flow (DCF) Analysis Levered

Wintrust Financial Corporation (WTFCM)

$24.89

-0.12 (-0.48%)
All numbers are in Millions, Currency in USD
Stock DCF: 83.54 | 24.89 | 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 1,146.831,316.791,459.171,640.981,707.601,887.552,086.462,306.332,549.372,818.03
Revenue (%)
Operating Cash Flow 401.04377.18265.99-518.461,130.87439.70486.04537.25593.87656.45
Operating Cash Flow (%)
Capital Expenditure -59.19-68.27-82.02-63.65-57.07-87.54-96.76-106.96-118.23-130.69
Capital Expenditure (%)
Free Cash Flow 341.85308.91183.97-582.111,073.80352.16389.27430.29475.64525.76

Weighted Average Cost Of Capital

Share price $ 24.89
Beta 1.244
Diluted Shares Outstanding 141.79
Cost of Debt
Tax Rate 26.91
After-tax Cost of Debt 4.55%
Risk-Free Rate
Market Risk Premium
Cost of Equity 9.567
Total Debt 2,416.51
Total Equity 3,529.13
Total Capital 5,945.64
Debt Weighting 40.64
Equity Weighting 59.36
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 1,146.831,316.791,459.171,640.981,707.601,887.552,086.462,306.332,549.372,818.03
Operating Cash Flow 401.04377.18265.99-518.461,130.87439.70486.04537.25593.87656.45
Capital Expenditure -59.19-68.27-82.02-63.65-57.07-87.54-96.76-106.96-118.23-130.69
Free Cash Flow 341.85308.91183.97-582.111,073.80352.16389.27430.29475.64525.76
WACC
PV LFCF 327.50336.66346.08355.76365.71
SUM PV LFCF 1,731.72

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 7.53
Free cash flow (t + 1) 536.28
Terminal Value 9,697.60
Present Value of Terminal Value 6,745.53

Intrinsic Value

Enterprise Value 8,477.24
Net Debt -3,367.24
Equity Value 11,844.48
Shares Outstanding 141.79
Equity Value Per Share 83.54