Beruflich Dokumente
Kultur Dokumente
Multiple Valuation (Median) (€Mn) 2017 2018F 2019F 2020F 2021F 2022F
Revenues 42636 44767 47006 49356 51824 54415
P/E 36,3x
EBIT 8113 8058 8461 8884 9328 9795
EV/EBIT 4,0x Interest
179 334 194 212 230 187
MtB 3,6x Expense
EBT 7934 7724 8267 8672 9098 9608
Tobin-Q 3,2x
Tax Rate 29% 33 % 28% 28% 27% 25%
Equity Value
112025 Net Income
(€Mn) 5616 5167 5952 6244 6605 7159
(before MI)
Share Value (€) 222 SOURCE: TEAM ANALYSIS
SOURCE: TEAM ANALYSIS
Balance Sheet
FIGURE 5 – DCF VALUATION ($Mn) 2017 2018F 2019F 2020F 2021F 2022F
DCFFIGURE 5 – DCF
Valuation VALUATION
(Base Scenario) Fixed Assets 43434 44022 46223 48535 50961 53509
Enterprise Value (€Mn) 110060 Working -6764 -6715 -7051 -7403 -7774 -8162
Capital
Cash and NOA (€Mn) 5166
Non 1428 1428 1428 1428 1428 1428
Debt (€Mn) 11576 Operating
Equity Value (€Mn) 103650
Assets
Cash 3738 836 2556 4359 6281 8435
Shares Outstanding
504 Equity 30260 32844 35820 38942 42245 45824
(Mn)
Debt 11576 6727 7337 7976 8652 9386
Share Value (€) 206
SOURCE: TEAM ANALYSIS
SOURCE: TEAM ANALYSIS
FIGURE 6 – WACC
Cash Flow Statement
WACC
(€Mn) 2018F 2019F 2020F 2021F 2022F
Risk-free Rate 0.59% Net Income 5167 5952 6244 6605 7159
Country Risk - ΔWC -49 336 353 370 389
1.40%
Premium
S-OURCE
Δ FA: TEAM ANALYSIS -588 -2201 -2311 -2427 -2548
Beta 0.88
SOURCE: TEAM ANALYSIS + Δ Debt -4849 610 639 676 733
Equity Risk Premium 5.19% -Dividends -2584 -2976 -3122 -3303 -3579
Cost of Equity 6.56% + Δ Equity (Issue) 0 0 0 0 0
+ Δ NOA 0 0 0 0 0
Default Spread 0.90%
= Δ Cash
SOURCE: TEAM ANALYSIS
-2903 1721 1803 1921 2154
Cost of Debt 2.89%
SOURCE: TEAM ANALYSIS
WACC 6.17%
Visit us on:
https://www.fepfinanceclub.org
https://www.facebook.com/FEPFinanceClub/
https://www.linkedin.com/in/fepfinanceclub/
Partners