Discounted Cash Flow (DCF) Analysis Levered

White Mountains Insurance Group, Lt... (WTM)

$1419.84

-8.86 (-0.62%)
Financial Summary
Financial Statements
Quarter Financials
Chart
Financial Ratios
Profile
Historical Data
DCFDCF Levered
All numbers are in Millions, Currency in USD
Stock DCF: -1,792.60 | 1419.84 | 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 369.10893.401,180.70944.801,157.901,669.642,407.543,471.575,005.847,218.19
Revenue (%)
Operating Cash Flow -31.10-120.50-60.6038.60326.3017.4325.1336.2452.2675.35
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow -----17.4325.1336.2452.2675.35

Weighted Average Cost Of Capital

Share price $ 1,419.84
Beta 0.404
Diluted Shares Outstanding 3.08
Cost of Debt
Tax Rate 630.66
After-tax Cost of Debt -37.20%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.601
Total Debt 575.20
Total Equity 4,370.94
Total Capital 4,946.14
Debt Weighting 11.63
Equity Weighting 88.37
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 369.10893.401,180.70944.801,157.901,669.642,407.543,471.575,005.847,218.19
Operating Cash Flow -31.10-120.50-60.6038.60326.3017.4325.1336.2452.2675.35
Capital Expenditure ----------
Free Cash Flow -----17.4325.1336.2452.2675.35
WACC
PV LFCF 17.3224.8235.5750.9873.06
SUM PV LFCF 201.76

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 0.62
Free cash flow (t + 1) 76.86
Terminal Value -5,569.50
Present Value of Terminal Value -5,400.02

Intrinsic Value

Enterprise Value -5,198.25
Net Debt 320.20
Equity Value -5,518.45
Shares Outstanding 3.08
Equity Value Per Share -1,792.60