FLS.CO
Flsmidth & Co A/S
Price:  
393.4 
DKK
Volume:  
94,634
Denmark | Machinery

FLS.CO DCF Valuation - Growth Exit 5Y

-35.9 %
Upside

What is the DCF valuation of FLS.CO?

The Discounted Cash Flow (DCF) valuation of Flsmidth & Co A/S (FLS.CO) is 252.31 DKK. With the latest stock price at 393.40 DKK, the upside of Flsmidth & Co A/S based on DCF is -35.9%.

Is FLS.CO a buy or a sell?

Based on the latest price of 393.40 DKK and our DCF valuation, Flsmidth & Co A/S (FLS.CO) is a sell. Selling FLS.CO stocks now will result in a potential gain of 35.9%.

Range Selected
WACC / Discount Rate6.9% - 9.1%8.0%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price193.54 - 374.53252.31
Upside-50.8% - -4.8%-35.9%
393.40 DKK
Stock Price
252.31 DKK
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

FLS.CO DCF Valuation: Revenue & Expenses Forecast

(DKK in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue20,18719,19919,80320,19921,36322,400
% Growth
16%-5%3%2%6%5%
Cost of goods sold(13,722)(13,050)(13,461)(13,730)(14,522)(15,227)
% of Revenue68%68%68%68%68%68%
Selling, G&A expenses(4,239)(4,032)(4,158)(4,242)(4,486)(4,704)
% of Revenue21%21%21%21%21%21%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(668)(635)(655)(668)(707)(741)
% of Revenue3%3%3%3%3%3%
Tax expense(528)(538)(555)(566)(598)(627)
Tax rate34%36%36%36%36%36%
Net profit1,0309449749931,0511,102
% Margin5%5%5%5%5%5%