FMP
Alight, Inc.
ALIT
NYSE
Alight, Inc. operates as a cloud-based provider of integrated digital human capital and business solutions worldwide. It operates through three segments: Employer Solutions, Professional Services, and Hosted Business. The company's solutions enable employees to enrich their health, wealth, and wellbeing, which helps organizations achieve a high-performance culture. It offers employer solutions comprising integrated benefits administration, healthcare navigation, financial health, employee wellbeing, and payroll; and professional services, including cloud deployment and consulting offerings that provides human capital and financial platforms, as well as cloud advisory and deployment, and optimization services for cloud platforms, such as Workday, SAP SuccessFactors, Oracle, and Cornerstone OnDemand. Alight, Inc. was founded in 2017 and is headquartered in Lincolnshire, Illinois.
5.32 USD
0.12 (2.26%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
2.73B
2.92B
3.13B
3.41B
2.33B
2.28B
2.23B
2.19B
2.14B
2.1B
Revenue %
-
6.85
7.44
8.88
-31.61
-2.11
-2.11
-2.11
-2.11
Ebitda
431M
481M
476M
186M
350M
310.28M
303.74M
297.33M
291.06M
284.92M
Ebitda %
15.8
16.5
15.2
5.45
15.01
13.59
13.59
13.59
13.59
Ebit
110M
127M
81M
-235M
-45M
9.83M
9.63M
9.42M
9.23M
9.03M
Ebit %
4.03
4.36
2.59
-6.89
-1.93
0.43
0.43
0.43
0.43
Depreciation
321M
354M
395M
421M
395M
300.45M
294.11M
287.91M
281.83M
275.89M
Depreciation %
11.77
12.14
12.61
12.35
16.94
13.16
13.16
13.16
13.16
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
506M
372M
250M
358M
343M
294.48M
288.27M
282.19M
276.23M
270.41M
Total Cash %
18.55
12.76
7.98
10.5
14.71
12.9
12.9
12.9
12.9
Receivables
564M
515M
678M
805M
560M
491.31M
480.94M
470.8M
460.87M
451.14M
Receivables %
20.67
17.67
21.65
23.61
24.01
21.52
21.52
21.52
21.52
Inventories
-
-
-
-
-
-
-
-
-
-
Inventories %
-
-
-
-
-
-
-
-
-
Payable
394M
406M
508M
444M
355M
332.53M
325.52M
318.65M
311.93M
305.35M
Payable %
14.44
13.93
16.22
13.02
15.22
14.57
14.57
14.57
14.57
Cap Ex
-90M
-114M
-148M
-160M
-121M
-99.6M
-97.5M
-95.45M
-93.43M
-91.46M
Cap Ex %
-3.3
-3.91
-4.73
-4.69
-5.19
-4.36
-4.36
-4.36
-4.36
Weighted Average Cost Of Capital
Price
5.32
Beta
Diluted Shares Outstanding
547.1M
Costof Debt
4.78
Tax Rate
After Tax Cost Of Debt
4.78
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
2.16B
Total Equity
2.91B
Total Capital
5.07B
Debt Weighting
42.55
Equity Weighting
57.45
Wacc
7.47
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
2.73B
2.92B
3.13B
3.41B
2.33B
2.28B
2.23B
2.19B
2.14B
2.1B
Ebitda
431M
481M
476M
186M
350M
310.28M
303.74M
297.33M
291.06M
284.92M
Ebit
110M
127M
81M
-235M
-45M
9.83M
9.63M
9.42M
9.23M
9.03M
Tax Rate
-6.08
-6.08
-6.08
-6.08
-6.08
-6.08
-6.08
-6.08
-6.08
-6.08
Ebiat
120.53M
143.77M
122.49M
-221.52M
-47.74M
9.72M
9.52M
9.32M
9.12M
8.93M
Depreciation
321M
354M
395M
421M
395M
300.45M
294.11M
287.91M
281.83M
275.89M
Receivables
564M
515M
678M
805M
560M
491.31M
480.94M
470.8M
460.87M
451.14M
Inventories
-
-
-
-
-
-
-
-
-
-
Payable
394M
406M
508M
444M
355M
332.53M
325.52M
318.65M
311.93M
305.35M
Cap Ex
-90M
-114M
-148M
-160M
-121M
-99.6M
-97.5M
-95.45M
-93.43M
-91.46M
Ufcf
181.53M
444.77M
308.49M
-151.52M
382.26M
256.79M
209.47M
205.06M
200.73M
196.5M
Wacc
7.47
7.47
7.47
7.47
7.47
Pv Ufcf
238.94M
181.37M
165.2M
150.48M
137.06M
Sum Pv Ufcf
873.01M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
7.47
Free Cash Flow T1
200.43M
Terminal Value
3.66B
Present Terminal Value
2.55B
Intrinsic Value
Enterprise Value
3.43B
Net Debt
1.81B
Equity Value
1.61B
Diluted Shares Outstanding
547.1M
Equity Value Per Share
2.95
Projected DCF
2.95 -0.803%
