DCF Tool

TTE

TotalEnergies SE – Crude Petroleum and Natural Gas Extraction
Analysis Results
Intrinsic Value $817.98
Latest Price $52.65
Relative Value 94% 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 33.5%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 5.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 33.5%, 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 27.4 26.0
2023 36.5 33.0
2024 48.8 41.9
2025 65.1 53.1
2026 86.8 67.4
Terminal Value

Assuming the company was sold after the projection period at an exit multiple of 30, the terminal value of the company would be 2600 billion. This corresponds to a present value of 1920 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 221 billion. Adding in the terminal value gives a total present value of 2140 billion.

There are presently 2.62 billion outstanding shares, so the intrinsic value per share is 817.98.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 111,136,000,000
Current Cash 33,657,000,000
Current Liabilities 95,102,000,000
Current Debt 15,407,000,000
Non-Cash Working Capital (NCWC) -2,216,000,000
Change in NCWC 1,377,000,000
EBIT 27,566,000,000
Tax Provision 9,587,000,000
Depreciation and Amortization 14,343,000,000
Capital Expenditure -12,343,000,000
Unlevered Free Cash Flow 20,760,160,174
Current Assets 79,679,000,000
Current Cash 35,898,000,000
Current Liabilities 64,676,000,000
Current Debt 17,302,000,000
Non-Cash Working Capital (NCWC) -3,593,000,000
Change in NCWC -2,576,000,000
EBIT -6,653,000,000
Tax Provision 318,000,000
Depreciation and Amortization 22,861,000,000
Capital Expenditure -10,764,000,000
Unlevered Free Cash Flow 2,868,000,000
Current Assets 85,265,000,000
Current Cash 31,344,000,000
Current Liabilities 70,244,000,000
Current Debt 15,306,000,000
Non-Cash Working Capital (NCWC) -1,017,000,000
Change in NCWC -805,000,000
EBIT 18,936,000,000
Tax Provision 5,872,000,000
Depreciation and Amortization 16,401,000,000
Capital Expenditure -11,810,000,000
Unlevered Free Cash Flow 16,298,418,717
Current Assets 79,799,000,000
Current Cash 31,561,000,000
Current Liabilities 62,234,000,000
Current Debt 13,784,000,000
Non-Cash Working Capital (NCWC) -212,000,000
Change in NCWC -3,218,000,000
EBIT 18,603,000,000
Tax Provision 6,516,000,000
Depreciation and Amortization 14,584,000,000
Capital Expenditure -17,080,000,000
Unlevered Free Cash Flow 6,179,316,174
Current Assets 84,948,000,000
Current Cash 36,578,000,000
Current Liabilities 56,705,000,000
Current Debt 11,341,000,000
Non-Cash Working Capital (NCWC) 3,006,000,000
Change in NCWC 72,000,000
EBIT 9,201,000,000
Tax Provision 3,029,000,000
Depreciation and Amortization 16,611,000,000
Capital Expenditure -13,767,000,000
Unlevered Free Cash Flow 9,656,739,671
Current Assets 72,517,000,000
Current Cash 29,145,000,000
Current Liabilities 54,685,000,000
Current Debt 14,247,000,000
Non-Cash Working Capital (NCWC) 2,934,000,000
Change in NCWC 473,000,000
EBIT 6,976,000,000
Tax Provision 970,000,000
Depreciation and Amortization 14,423,000,000
Capital Expenditure -18,106,000,000
Unlevered Free Cash Flow 2,823,034,559
Current Assets 70,236,000,000
Current Cash 29,459,000,000
Current Liabilities 50,975,000,000
Current Debt 12,659,000,000
Non-Cash Working Capital (NCWC) 2,461,000,000
Change in NCWC -6,491,000,000
EBIT 4,477,000,000
Tax Provision 1,653,000,000
Depreciation and Amortization 19,334,000,000
Capital Expenditure -25,132,000,000
Unlevered Free Cash Flow -8,961,321,478
Current Assets 77,977,000,000
Current Cash 26,474,000,000
Current Liabilities 53,673,000,000
Current Debt 11,122,000,000
Non-Cash Working Capital (NCWC) 8,952,000,000
Change in NCWC -4,476,969,540
EBIT 11,475,000,000
Tax Provision 8,614,000,000
Depreciation and Amortization 20,859,000,000
Capital Expenditure -26,320,000,000
Unlevered Free Cash Flow -6,146,866,461
Current Assets 84,417,152,820
Current Cash 20,892,718,980
Current Liabilities 61,643,359,820
Current Debt 11,547,895,520
Non-Cash Working Capital (NCWC) 13,428,969,540
Change in NCWC -3,314,963,170
EBIT 28,174,828,500
Tax Provision 15,288,026,600
Depreciation and Amortization 13,840,411,480
Capital Expenditure -30,823,744,000
Unlevered Free Cash Flow -7,955,865,381

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.