Free Cash Flow Build Up

FTS International Inc

FTS International Inc (FTSI)

$20.12
-0.46 (-2.24%)
Year
A/P
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue 1,543.30776.60390.79196.6598.9649.7925.06
EBITDA 404.1050.7063.9232.1616.198.144.10
EBIT 319.40-39.3030.5515.377.743.891.96
Tax Rate 0.77%-1.96%-0.59%-0.59%-0.59%-0.59%-0.59%
EBIAT 316.95-40.0730.7315.467.783.921.97
Depreciation 84.7090.0033.3716.798.454.252.14
Accounts Receivable -81.3037.5819.589.854.962.50
Inventories -21.1025.629.884.972.501.26
Accounts Payable --64.70-14.44-10.91-5.49-2.76-1.39
Capital Expenditure -100.50-54.40-26.41-13.29-6.69-3.37-1.69
UFCF 301.1533.2386.4537.5118.889.504.78
WACC
PV UFCF 110.9345.2321.3810.114.78
SUM PV UFCF 140.91