First Time Loading...

L B Foster Co
NASDAQ:FSTR

Watchlist Manager
L B Foster Co Logo
L B Foster Co
NASDAQ:FSTR
Watchlist
Price: 27.5 USD 1.44%
Updated: Mar 28, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 28, 2024.

Estimated DCF Value of one FSTR stock is 18.98 USD. Compared to the current market price of 27.5 USD, the stock is Overvalued by 31%.

FSTR DCF Value
Base Case
18.98 USD
Overvaluation 31%
DCF Value
Price
Worst Case
Base Case
Best Case
18.98
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 18.98 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 86.6m USD. The present value of the terminal value is 175.5m USD. The total present value equals 262.2m USD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 262.2m USD
+ Cash & Equivalents 2.6m USD
Firm Value 264.7m USD
- Debt 55.2m USD
- Minority Interest 724k USD
Equity Value 208.8m USD
/ Shares Outstanding 11m
FSTR DCF Value 18.98 USD
Overvalued by 31%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
583.6m 684.7m
Operating Income
22.1m 28.7m
FCFF
21m 22.1m

See Also

Discover More

What is the DCF value of one FSTR stock?

Estimated DCF Value of one FSTR stock is 18.98 USD. Compared to the current market price of 27.5 USD, the stock is Overvalued by 31%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, L B Foster Co's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 262.2m USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 18.98 USD per share.

//