Intrinsic value of Corporacion America Airports - CAAP

Previous Close

$8.40

  Intrinsic Value

$23.10

stock screener

  Rating & Target

str. buy

+175%

Previous close

$8.40

 
Intrinsic value

$23.10

 
Up/down potential

+175%

 
Rating

str. buy

We calculate the intrinsic value of CAAP stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 1.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  15.30
  14.27
  13.34
  12.51
  11.76
  11.08
  10.47
  9.93
  9.43
  8.99
  8.59
  8.23
  7.91
  7.62
  7.36
  7.12
  6.91
  6.72
  6.55
  6.39
  6.25
  6.13
  6.01
  5.91
  5.82
  5.74
  5.67
  5.60
  5.54
  5.49
Revenue, $m
  1,816
  2,075
  2,352
  2,646
  2,958
  3,285
  3,629
  3,990
  4,366
  4,759
  5,168
  5,593
  6,035
  6,495
  6,973
  7,469
  7,985
  8,522
  9,080
  9,660
  10,264
  10,893
  11,548
  12,231
  12,943
  13,686
  14,461
  15,271
  16,117
  17,001
Variable operating expenses, $m
  1,332
  1,482
  1,642
  1,812
  1,992
  2,181
  2,380
  2,588
  2,806
  3,033
  2,987
  3,233
  3,489
  3,755
  4,031
  4,318
  4,616
  4,926
  5,249
  5,584
  5,933
  6,297
  6,676
  7,070
  7,482
  7,911
  8,360
  8,828
  9,317
  9,828
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  1,332
  1,482
  1,642
  1,812
  1,992
  2,181
  2,380
  2,588
  2,806
  3,033
  2,987
  3,233
  3,489
  3,755
  4,031
  4,318
  4,616
  4,926
  5,249
  5,584
  5,933
  6,297
  6,676
  7,070
  7,482
  7,911
  8,360
  8,828
  9,317
  9,828
Operating income, $m
  484
  594
  711
  835
  966
  1,104
  1,250
  1,402
  1,560
  1,726
  2,180
  2,360
  2,546
  2,740
  2,942
  3,152
  3,369
  3,596
  3,831
  4,076
  4,331
  4,596
  4,872
  5,160
  5,461
  5,774
  6,101
  6,443
  6,800
  7,173
EBITDA, $m
  848
  969
  1,098
  1,236
  1,381
  1,534
  1,695
  1,863
  2,039
  2,222
  2,413
  2,611
  2,818
  3,033
  3,256
  3,487
  3,728
  3,979
  4,239
  4,510
  4,792
  5,086
  5,392
  5,711
  6,043
  6,390
  6,752
  7,130
  7,525
  7,938
Interest expense (income), $m
  0
  346
  467
  595
  732
  877
  1,031
  1,194
  1,364
  1,542
  1,728
  1,922
  2,125
  2,335
  2,554
  2,781
  3,018
  3,263
  3,519
  3,784
  4,060
  4,347
  4,646
  4,957
  5,281
  5,619
  5,971
  6,339
  6,722
  7,123
  7,541
Earnings before tax, $m
  138
  127
  116
  103
  89
  73
  56
  38
  18
  -2
  258
  235
  211
  187
  161
  134
  106
  77
  47
  16
  -16
  -50
  -85
  -121
  -158
  -197
  -237
  -279
  -323
  -368
Tax expense, $m
  37
  34
  31
  28
  24
  20
  15
  10
  5
  0
  70
  63
  57
  50
  43
  36
  29
  21
  13
  4
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  101
  93
  84
  75
  65
  53
  41
  28
  13
  -2
  188
  172
  154
  136
  117
  98
  77
  56
  34
  12
  -16
  -50
  -85
  -121
  -158
  -197
  -237
  -279
  -323
  -368

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  4,387
  5,013
  5,682
  6,392
  7,144
  7,936
  8,767
  9,637
  10,546
  11,494
  12,482
  13,510
  14,578
  15,689
  16,843
  18,042
  19,288
  20,584
  21,932
  23,333
  24,792
  26,311
  27,894
  29,543
  31,263
  33,057
  34,930
  36,886
  38,929
  41,064
Adjusted assets (=assets-cash), $m
  4,387
  5,013
  5,682
  6,392
  7,144
  7,936
  8,767
  9,637
  10,546
  11,494
  12,482
  13,510
  14,578
  15,689
  16,843
  18,042
  19,288
  20,584
  21,932
  23,333
  24,792
  26,311
  27,894
  29,543
  31,263
  33,057
  34,930
  36,886
  38,929
  41,064
Revenue / Adjusted assets
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
  0.414
Average production assets, $m
  1,707
  1,951
  2,211
  2,488
  2,780
  3,088
  3,412
  3,750
  4,104
  4,473
  4,857
  5,257
  5,673
  6,105
  6,554
  7,021
  7,506
  8,011
  8,535
  9,080
  9,648
  10,239
  10,855
  11,497
  12,166
  12,865
  13,593
  14,354
  15,150
  15,981
Working capital, $m
  -47
  -54
  -61
  -69
  -77
  -85
  -94
  -104
  -114
  -124
  -134
  -145
  -157
  -169
  -181
  -194
  -208
  -222
  -236
  -251
  -267
  -283
  -300
  -318
  -337
  -356
  -376
  -397
  -419
  -442
Total debt, $m
  2,003
  2,553
  3,141
  3,766
  4,427
  5,123
  5,853
  6,618
  7,417
  8,251
  9,119
  10,022
  10,961
  11,937
  12,952
  14,006
  15,102
  16,241
  17,425
  18,657
  19,939
  21,275
  22,666
  24,115
  25,627
  27,204
  28,851
  30,570
  32,365
  34,242
Total liabilities, $m
  3,856
  4,406
  4,994
  5,619
  6,280
  6,976
  7,706
  8,471
  9,270
  10,104
  10,972
  11,875
  12,814
  13,790
  14,805
  15,859
  16,955
  18,093
  19,278
  20,510
  21,792
  23,128
  24,519
  25,968
  27,480
  29,057
  30,703
  32,423
  34,218
  36,095
Total equity, $m
  531
  607
  687
  773
  864
  960
  1,061
  1,166
  1,276
  1,391
  1,510
  1,635
  1,764
  1,898
  2,038
  2,183
  2,334
  2,491
  2,654
  2,823
  3,000
  3,184
  3,375
  3,575
  3,783
  4,000
  4,227
  4,463
  4,710
  4,969
Total liabilities and equity, $m
  4,387
  5,013
  5,681
  6,392
  7,144
  7,936
  8,767
  9,637
  10,546
  11,495
  12,482
  13,510
  14,578
  15,688
  16,843
  18,042
  19,289
  20,584
  21,932
  23,333
  24,792
  26,312
  27,894
  29,543
  31,263
  33,057
  34,930
  36,886
  38,928
  41,064
Debt-to-equity ratio
  3.770
  4.210
  4.570
  4.870
  5.120
  5.330
  5.520
  5.680
  5.810
  5.930
  6.040
  6.130
  6.210
  6.290
  6.360
  6.420
  6.470
  6.520
  6.570
  6.610
  6.650
  6.680
  6.720
  6.750
  6.770
  6.800
  6.830
  6.850
  6.870
  6.890
Adjusted equity ratio
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121
  0.121

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  101
  93
  84
  75
  65
  53
  41
  28
  13
  -2
  188
  172
  154
  136
  117
  98
  77
  56
  34
  12
  -16
  -50
  -85
  -121
  -158
  -197
  -237
  -279
  -323
  -368
Depreciation, amort., depletion, $m
  364
  375
  388
  401
  415
  430
  445
  461
  478
  496
  232
  252
  271
  292
  314
  336
  359
  383
  408
  434
  462
  490
  519
  550
  582
  616
  650
  687
  725
  765
Funds from operations, $m
  464
  468
  472
  476
  480
  483
  486
  489
  492
  494
  421
  423
  426
  428
  431
  434
  436
  439
  443
  446
  445
  440
  435
  430
  424
  419
  413
  408
  402
  396
Change in working capital, $m
  -6
  -7
  -7
  -8
  -8
  -9
  -9
  -9
  -10
  -10
  -11
  -11
  -12
  -12
  -12
  -13
  -13
  -14
  -15
  -15
  -16
  -16
  -17
  -18
  -19
  -19
  -20
  -21
  -22
  -23
Cash from operations, $m
  471
  475
  479
  484
  488
  491
  495
  498
  501
  504
  431
  434
  437
  440
  443
  447
  450
  453
  457
  461
  461
  456
  452
  447
  443
  438
  433
  429
  424
  419
Maintenance CAPEX, $m
  -71
  -82
  -93
  -106
  -119
  -133
  -148
  -163
  -179
  -196
  -214
  -232
  -252
  -271
  -292
  -314
  -336
  -359
  -383
  -408
  -434
  -462
  -490
  -519
  -550
  -582
  -616
  -650
  -687
  -725
New CAPEX, $m
  -226
  -244
  -260
  -277
  -292
  -308
  -323
  -339
  -354
  -369
  -384
  -400
  -416
  -432
  -449
  -467
  -485
  -504
  -524
  -545
  -568
  -591
  -616
  -642
  -669
  -698
  -729
  -761
  -795
  -831
Cash from investing activities, $m
  -297
  -326
  -353
  -383
  -411
  -441
  -471
  -502
  -533
  -565
  -598
  -632
  -668
  -703
  -741
  -781
  -821
  -863
  -907
  -953
  -1,002
  -1,053
  -1,106
  -1,161
  -1,219
  -1,280
  -1,345
  -1,411
  -1,482
  -1,556
Free cash flow, $m
  174
  149
  126
  101
  76
  50
  24
  -4
  -32
  -62
  -167
  -198
  -230
  -263
  -298
  -334
  -371
  -410
  -451
  -493
  -541
  -596
  -654
  -714
  -777
  -842
  -911
  -983
  -1,058
  -1,136
Issuance/(repayment) of debt, $m
  517
  550
  588
  625
  661
  696
  731
  765
  799
  833
  868
  903
  939
  976
  1,014
  1,054
  1,096
  1,139
  1,184
  1,232
  1,282
  1,335
  1,391
  1,450
  1,512
  1,577
  1,646
  1,719
  1,796
  1,877
Issuance/(repurchase) of shares, $m
  0
  0
  0
  11
  26
  43
  60
  78
  97
  117
  0
  0
  0
  0
  22
  47
  74
  101
  129
  158
  193
  234
  276
  320
  366
  414
  464
  516
  570
  627
Cash from financing (excl. dividends), $m  
  517
  550
  588
  636
  687
  739
  791
  843
  896
  950
  868
  903
  939
  976
  1,036
  1,101
  1,170
  1,240
  1,313
  1,390
  1,475
  1,569
  1,667
  1,770
  1,878
  1,991
  2,110
  2,235
  2,366
  2,504
Total cash flow (excl. dividends), $m
  690
  700
  714
  737
  763
  789
  814
  839
  864
  889
  701
  705
  709
  713
  739
  768
  798
  830
  863
  897
  934
  973
  1,013
  1,056
  1,101
  1,149
  1,199
  1,252
  1,308
  1,367
Retained Cash Flow (-), $m
  -69
  -76
  -81
  -86
  -91
  -96
  -101
  -105
  -110
  -117
  -119
  -124
  -129
  -134
  -140
  -145
  -151
  -157
  -163
  -170
  -193
  -234
  -276
  -320
  -366
  -414
  -464
  -516
  -570
  -627
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  621
  624
  633
  651
  672
  693
  713
  734
  754
  772
  582
  581
  580
  578
  599
  623
  647
  673
  700
  728
  741
  739
  737
  736
  735
  735
  735
  736
  738
  741
Discount rate, %
  10.90
  11.45
  12.02
  12.62
  13.25
  13.91
  14.61
  15.34
  16.10
  16.91
  17.75
  18.64
  19.57
  20.55
  21.58
  22.66
  23.79
  24.98
  26.23
  27.54
  28.92
  30.37
  31.89
  33.48
  35.15
  36.91
  38.76
  40.69
  42.73
  44.87
PV of cash for distribution, $m
  560
  502
  450
  405
  361
  317
  275
  234
  197
  162
  96
  75
  57
  42
  32
  24
  17
  12
  8
  6
  4
  2
  1
  1
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  99.5
  98.3
  96.7
  94.7
  92.3
  89.8
  87.0
  87.0
  87.0
  87.0
  87.0
  86.7
  86.0
  85.0
  83.8
  82.3
  80.7
  78.8
  76.8
  74.5
  72.2
  69.7
  67.2
  64.6
  62.0
  59.4
  56.8

FINANCIAL RATIOS  of  Corporacion America Airports (CAAP)

Valuation Ratios
P/E Ratio 0
Price to Sales 0
Price to Book 0
Price to Tangible Book
Price to Cash Flow 0
Price to Free Cash Flow 0
Growth Rates
Sales Growth Rate -100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio NaN
Current Ratio NaN
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 0%
Ret/ On Assets - 3 Yr. Avg. 0%
Return On Total Capital 0%
Ret/ On T. Cap. - 3 Yr. Avg. 0%
Return On Equity 0%
Return On Equity - 3 Yr. Avg. 0%
Asset Turnover 0
Profitability Ratios
Gross Margin 0%
Gross Margin - 3 Yr. Avg. 0%
EBITDA Margin 0%
EBITDA Margin - 3 Yr. Avg. 0%
Operating Margin 0%
Oper. Margin - 3 Yr. Avg. 0%
Pre-Tax Margin 0%
Pre-Tax Margin - 3 Yr. Avg. 0%
Net Profit Margin 0%
Net Profit Margin - 3 Yr. Avg. 0%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

CAAP stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CAAP stock intrinsic value calculation we used $1575.153 million for the last fiscal year's total revenue generated by Corporacion America Airports. The default revenue input number comes from 0001 income statement of Corporacion America Airports. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our CAAP stock valuation model: a) initial revenue growth rate of 15.3% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 10.9%, whose default value for CAAP is calculated based on our internal credit rating of Corporacion America Airports, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Corporacion America Airports.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of CAAP stock the variable cost ratio is equal to 75.7%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for CAAP stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 23.3% for Corporacion America Airports.

Corporate tax rate of 27% is the nominal tax rate for Corporacion America Airports. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the CAAP stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for CAAP are equal to 94%.

Life of production assets of 20.9 years is the average useful life of capital assets used in Corporacion America Airports operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for CAAP is equal to -2.6%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $461.783 million for Corporacion America Airports - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 160.022 million for Corporacion America Airports is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Corporacion America Airports at the current share price and the inputted number of shares is $1.3 billion.

COMPANY NEWS

▶ AA2000 Reports a 25.5% Increase in Revenues During 2017   [Mar-09-18 01:52PM  Business Wire]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.