DCF Tool

ALSN

Allison Transmission Holdings Inc – Heavy Duty Truck Manufacturing
allison transmission (nyse: alsn) is the world’s largest manufacturer of fully automatic transmissions for medium- and heavy-duty commercial vehicles, and is a leader in hybrid-propulsion systems for city buses. allison transmissions are used in a variety of applications including refuse, construction, fire, distribution, bus, motorhomes, defense and energy. founded in 1915, the company is headquartered in indianapolis, indiana, usa and employs approximately 2,700 people worldwide. with a market presence in more than 80 countries, allison has regional headquarters in the netherlands, china and brazil with manufacturing facilities in the u.s., hungary and india. allison also has approximately 1,400 independent distributor and dealer locations worldwide. for more information, visit allisontransmission.com.
Analysis Results
Intrinsic Value $152.77
Latest Price $76.21
Relative Value 50% undervalued
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 6.1%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 8.5%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 6.1%, 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)
2024 0.805 0.742
2025 0.853 0.725
2026 0.905 0.708
2027 0.96 0.692
2028 1.02 0.677
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 16.0 billion. This corresponds to a present value of 9.78 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 3.54 billion. Adding in the terminal value gives a total present value of 13.3 billion.

There are presently 87.2 million outstanding shares, so the intrinsic value per share is 152.77.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,250,000,000
Current Cash 555,000,000
Current Liabilities 501,000,000
Current Debt 6,000,000
Non-Cash Working Capital (NCWC) 200,000,000
Change in NCWC 40,000,000
EBIT 919,000,000
Tax Provision 154,000,000
Depreciation and Amortization 154,000,000
Capital Expenditure -125,000,000
Unlevered Free Cash Flow 816,868,198
Current Assets 866,000,000
Current Cash 232,000,000
Current Liabilities 480,000,000
Current Debt 6,000,000
Non-Cash Working Capital (NCWC) 160,000,000
Change in NCWC 69,000,000
EBIT 784,000,000
Tax Provision 114,000,000
Depreciation and Amortization 155,000,000
Capital Expenditure -167,000,000
Unlevered Free Cash Flow 702,432,558
Current Assets 671,000,000
Current Cash 127,000,000
Current Liabilities 459,000,000
Current Debt 6,000,000
Non-Cash Working Capital (NCWC) 91,000,000
Change in NCWC 12,000,000
EBIT 669,000,000
Tax Provision 130,000,000
Depreciation and Amortization 150,000,000
Capital Expenditure -175,000,000
Unlevered Free Cash Flow 503,954,545
Current Assets 756,000,000
Current Cash 310,000,000
Current Liabilities 373,000,000
Current Debt 6,000,000
Non-Cash Working Capital (NCWC) 79,000,000
Change in NCWC -4,000,000
EBIT 534,000,000
Tax Provision 94,000,000
Depreciation and Amortization 148,000,000
Capital Expenditure -115,000,000
Unlevered Free Cash Flow 435,274,809
Current Assets 686,000,000
Current Cash 192,000,000
Current Liabilities 417,000,000
Current Debt 6,000,000
Non-Cash Working Capital (NCWC) 83,000,000
Change in NCWC 15,000,000
EBIT 886,000,000
Tax Provision 164,000,000
Depreciation and Amortization 167,000,000
Capital Expenditure -173,000,000
Unlevered Free Cash Flow 705,802,083
Current Assets 725,000,000
Current Cash 231,000,000
Current Liabilities 426,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 68,000,000
Change in NCWC 40,000,000
EBIT 927,000,000
Tax Provision 166,000,000
Depreciation and Amortization 164,000,000
Capital Expenditure -103,000,000
Unlevered Free Cash Flow 836,842,236
Current Assets 632,000,000
Current Cash 199,000,000
Current Liabilities 417,000,000
Current Debt 12,000,000
Non-Cash Working Capital (NCWC) 28,000,000
Change in NCWC 15,400,000
EBIT 684,000,000
Tax Provision 23,000,000
Depreciation and Amortization 170,000,000
Capital Expenditure -94,000,000
Unlevered Free Cash Flow 745,548,007
Current Assets 547,600,000
Current Cash 204,700,000
Current Liabilities 342,200,000
Current Debt 11,900,000
Non-Cash Working Capital (NCWC) 12,600,000
Change in NCWC -72,500,000
EBIT 451,500,000
Tax Provision 126,400,000
Depreciation and Amortization 175,900,000
Capital Expenditure -71,600,000
Unlevered Free Cash Flow 316,087,576
Current Assets 616,800,000
Current Cash 251,600,000
Current Liabilities 304,600,000
Current Debt 24,500,000
Non-Cash Working Capital (NCWC) 85,100,000
Change in NCWC -81,900,000
EBIT 524,200,000
Tax Provision 106,500,000
Depreciation and Amortization 185,400,000
Capital Expenditure -60,000,000
Unlevered Free Cash Flow 374,392,174
Current Assets 758,000,000
Current Cash 263,000,000
Current Liabilities 345,900,000
Current Debt 17,900,000
Non-Cash Working Capital (NCWC) 167,000,000
Change in NCWC 114,100,000
EBIT 527,500,000
Tax Provision 139,500,000
Depreciation and Amortization 192,600,000
Capital Expenditure -69,900,000
Unlevered Free Cash Flow 564,391,687
Current Assets 606,900,000
Current Cash 184,700,000
Current Liabilities 387,200,000
Current Debt 17,900,000
Non-Cash Working Capital (NCWC) 52,900,000
Change in NCWC 1,100,000
EBIT 409,900,000
Tax Provision 100,700,000
Depreciation and Amortization 204,000,000
Capital Expenditure -83,200,000
Unlevered Free Cash Flow 376,681,886

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.