DCF Tool

ABB

ABB Ltd. – Switchgear and Switchboard Apparatus Manufacturing
Analysis Results
Intrinsic Value $7.33
Latest Price $29.50
Relative Value 303% overvalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of -9.5%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.8%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of -9.5%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2022 1.37 1.27
2023 1.24 1.07
2024 1.13 0.899
2025 1.02 0.755
2026 0.922 0.634
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 16.3 billion. This corresponds to a present value of 10.4 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 4.64 billion. Adding in the terminal value gives a total present value of 15.0 billion.

There are presently 2.05 billion outstanding shares, so the intrinsic value per share is 7.33.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 18,695,000,000
Current Cash 5,329,000,000
Current Liabilities 15,568,000,000
Current Debt 1,384,000,000
Non-Cash Working Capital (NCWC) -818,000,000
Change in NCWC -535,000,000
EBIT 2,986,000,000
Tax Provision 1,057,000,000
Depreciation and Amortization 893,000,000
Capital Expenditure -820,000,000
Unlevered Free Cash Flow 1,978,604,803
Current Assets 19,226,000,000
Current Cash 5,386,000,000
Current Liabilities 15,416,000,000
Current Debt 1,293,000,000
Non-Cash Working Capital (NCWC) -283,000,000
Change in NCWC -4,652,000,000
EBIT 1,790,000,000
Tax Provision 496,000,000
Depreciation and Amortization 915,000,000
Capital Expenditure -694,000,000
Unlevered Free Cash Flow -3,696,695,600
Current Assets 26,458,000,000
Current Cash 4,110,000,000
Current Liabilities 20,266,000,000
Current Debt 2,287,000,000
Non-Cash Working Capital (NCWC) 4,369,000,000
Change in NCWC 3,077,000,000
EBIT 2,261,000,000
Tax Provision 772,000,000
Depreciation and Amortization 961,000,000
Capital Expenditure -762,000,000
Unlevered Free Cash Flow 4,599,571,428
Current Assets 21,865,000,000
Current Cash 4,157,000,000
Current Liabilities 18,447,000,000
Current Debt 2,031,000,000
Non-Cash Working Capital (NCWC) 1,292,000,000
Change in NCWC 516,000,000
EBIT 2,102,000,000
Tax Provision 544,000,000
Depreciation and Amortization 916,000,000
Capital Expenditure -772,000,000
Unlevered Free Cash Flow 2,222,364,322
Current Assets 21,939,000,000
Current Cash 5,628,000,000
Current Liabilities 16,273,000,000
Current Debt 738,000,000
Non-Cash Working Capital (NCWC) 776,000,000
Change in NCWC -1,163,000,000
EBIT 3,294,000,000
Tax Provision 860,000,000
Depreciation and Amortization 1,101,000,000
Capital Expenditure -949,000,000
Unlevered Free Cash Flow 1,406,231,197
Current Assets 21,940,000,000
Current Cash 5,597,000,000
Current Liabilities 15,407,000,000
Current Debt 1,003,000,000
Non-Cash Working Capital (NCWC) 1,939,000,000
Change in NCWC -233,000,000
EBIT 3,098,000,000
Tax Provision 781,000,000
Depreciation and Amortization 1,135,000,000
Capital Expenditure -831,000,000
Unlevered Free Cash Flow 2,304,570,560
Current Assets 22,760,000,000
Current Cash 6,198,000,000
Current Liabilities 15,844,000,000
Current Debt 1,454,000,000
Non-Cash Working Capital (NCWC) 2,172,000,000
Change in NCWC -819,000,000
EBIT 3,154,000,000
Tax Provision 788,000,000
Depreciation and Amortization 1,160,000,000
Capital Expenditure -876,000,000
Unlevered Free Cash Flow 1,743,876,056
Current Assets 24,986,000,000
Current Cash 6,768,000,000
Current Liabilities 15,580,000,000
Current Debt 353,000,000
Non-Cash Working Capital (NCWC) 2,991,000,000
Change in NCWC -727,000,000
EBIT 3,649,000,000
Tax Provision 1,202,000,000
Depreciation and Amortization 1,305,000,000
Capital Expenditure -1,026,000,000
Unlevered Free Cash Flow 2,075,204,825
Current Assets 26,425,000,000
Current Cash 6,485,000,000
Current Liabilities 16,675,000,000
Current Debt 453,000,000
Non-Cash Working Capital (NCWC) 3,718,000,000
Change in NCWC 634,000,000
EBIT 4,428,000,000
Tax Provision 1,122,000,000
Depreciation and Amortization 1,318,000,000
Capital Expenditure -1,106,000,000
Unlevered Free Cash Flow 4,052,107,230
Current Assets 28,002,000,000
Current Cash 8,481,000,000
Current Liabilities 18,974,000,000
Current Debt 2,537,000,000
Non-Cash Working Capital (NCWC) 3,084,000,000
Change in NCWC 860,000,000
EBIT 4,158,000,000
Tax Provision 1,030,000,000
Depreciation and Amortization 1,182,000,000
Capital Expenditure -1,293,000,000
Unlevered Free Cash Flow 3,791,121,938
Current Assets 23,787,000,000
Current Cash 5,767,000,000
Current Liabilities 16,561,000,000
Current Debt 765,000,000
Non-Cash Working Capital (NCWC) 2,224,000,000
Change in NCWC 1,181,000,000
EBIT 4,690,000,000
Tax Provision 1,244,000,000
Depreciation and Amortization 995,000,000
Capital Expenditure -1,021,000,000
Unlevered Free Cash Flow 4,562,723,076

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.