DCF Tool

FLT

Fleetcor Technologies Inc – Data Processing, Hosting, and Related Services
FLEETCOR Technologies s a leading global business payments company that simplifies the way businesses manage and pay their expenses. The FLEETCOR portfolio of brands help companies automate, secure, digitize and control payments on behalf of, their employees and suppliers. FLEETCOR serves businesses, partners and merchants in North America, Latin America, Europe, and Asia Pacific.
Analysis Results
Intrinsic Value $379.59
Latest Price $240.37
Relative Value 37% 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 11.3%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.4%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 11.3%, 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 1.22 1.14
2023 1.36 1.18
2024 1.51 1.22
2025 1.68 1.26
2026 1.87 1.31
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 35.6 billion. This corresponds to a present value of 23.2 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 6.11 billion. Adding in the terminal value gives a total present value of 29.4 billion.

There are presently 77.3 million outstanding shares, so the intrinsic value per share is 379.59.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 5,488,048,000
Current Cash 1,520,027,000
Current Liabilities 5,290,351,000
Current Debt 1,517,628,000
Non-Cash Working Capital (NCWC) 195,298,000
Change in NCWC -63,506,000
EBIT 1,242,565,000
Tax Provision 269,311,000
Depreciation and Amortization 284,196,000
Capital Expenditure -111,530,000
Unlevered Free Cash Flow 1,049,926,651
Current Assets 3,956,318,000
Current Cash 934,900,000
Current Liabilities 3,968,311,000
Current Debt 1,205,697,000
Non-Cash Working Capital (NCWC) 258,804,000
Change in NCWC -372,043,000
EBIT 1,002,273,000
Tax Provision 178,309,000
Depreciation and Amortization 254,801,000
Capital Expenditure -78,425,000
Unlevered Free Cash Flow 604,102,618
Current Assets 4,618,571,000
Current Cash 1,271,494,000
Current Liabilities 4,463,068,000
Current Debt 1,746,838,000
Non-Cash Working Capital (NCWC) 630,847,000
Change in NCWC 210,603,000
EBIT 1,227,960,000
Tax Provision 182,746,000
Depreciation and Amortization 274,210,000
Capital Expenditure -75,170,000
Unlevered Free Cash Flow 1,429,400,344
Current Assets 3,875,986,000
Current Cash 1,031,145,000
Current Liabilities 4,495,213,000
Current Debt 2,070,616,000
Non-Cash Working Capital (NCWC) 420,244,000
Change in NCWC 263,128,000
EBIT 1,083,551,000
Tax Provision 283,642,000
Depreciation and Amortization 269,266,000
Capital Expenditure -81,387,000
Unlevered Free Cash Flow 1,253,913,714
Current Assets 3,549,701,000
Current Cash 913,595,000
Current Liabilities 4,095,502,000
Current Debt 1,616,512,000
Non-Cash Working Capital (NCWC) 157,116,000
Change in NCWC 64,253,000
EBIT 830,657,000
Tax Provision 153,390,000
Depreciation and Amortization 258,448,000
Capital Expenditure -70,093,000
Unlevered Free Cash Flow 940,677,821
Current Assets 2,527,693,000
Current Cash 475,018,000
Current Liabilities 3,296,318,000
Current Debt 1,336,506,000
Non-Cash Working Capital (NCWC) 92,863,000
Change in NCWC -32,783,000
EBIT 717,107,000
Tax Provision 190,534,000
Depreciation and Amortization 198,091,000
Capital Expenditure -59,011,000
Unlevered Free Cash Flow 610,883,814
Current Assets 1,945,172,000
Current Cash 447,152,000
Current Liabilities 2,248,021,000
Current Debt 875,647,000
Non-Cash Working Capital (NCWC) 125,646,000
Change in NCWC -62,781,000
EBIT 605,624,000
Tax Provision 173,573,000
Depreciation and Amortization 190,202,000
Capital Expenditure -41,875,000
Unlevered Free Cash Flow 495,052,108
Current Assets 2,137,350,000
Current Cash 477,069,000
Current Liabilities 2,896,618,000
Current Debt 1,424,764,000
Non-Cash Working Capital (NCWC) 188,427,000
Change in NCWC 70,479,000
EBIT 527,362,000
Tax Provision 144,236,000
Depreciation and Amortization 107,246,000
Capital Expenditure -27,070,000
Unlevered Free Cash Flow 529,726,477
Current Assets 1,353,512,000
Current Cash 338,105,000
Current Liabilities 1,908,898,000
Current Debt 1,011,439,000
Non-Cash Working Capital (NCWC) 117,948,000
Change in NCWC -111,709,000
EBIT 420,632,000
Tax Provision 119,068,000
Depreciation and Amortization 66,198,000
Capital Expenditure -20,785,000
Unlevered Free Cash Flow 230,233,774
Current Assets 1,195,354,000
Current Cash 283,649,000
Current Liabilities 1,142,222,000
Current Debt 460,174,000
Non-Cash Working Capital (NCWC) 229,657,000
Change in NCWC 93,284,000
EBIT 324,928,000
Tax Provision 94,591,000
Depreciation and Amortization 46,492,000
Capital Expenditure -19,111,000
Unlevered Free Cash Flow 346,699,005

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.