Free Cash Flow Build Up

White Mountains Insurance Group Ltd

White Mountains Insurance Group Ltd (WTM)

$775.35
18.35 (+2.42%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue 2,044.802,121.30168.60153.00184.50418.40313.00325.84339.20353.11367.60382.67
EBITDA 411.40415.40321.70398.70635.30-133.20450.80441.10459.19478.03497.63518.04
EBIT 411.40379.00320.90382.00617.10-154.70424.10421.20438.48456.46475.18494.67
Tax Rate 6.70%-3.65%-128.48%372.78%-7,941.03%20.76%-2.32%-1,096.46%-1,096.46%-1,096.46%-1,096.46%-1,096.46%
EBIAT 383.85392.82733.20-1,042.0149,621.17-122.58433.945,039.555,246.245,461.415,685.415,918.59
Depreciation -36.400.8016.7018.2021.5026.7019.9020.7121.5622.4523.37
Accounts Receivable ------------
Inventories ------------
Accounts Payable ------------
Capital Expenditure -13.10-13.59-1.08-0.98-1.18-2.68-2.01-2.09-2.17-2.26-2.36-2.45
UFCF 370.75415.63732.92-1,026.2949,638.19-103.76458.645,057.365,264.785,480.715,705.505,939.51
WACC
PV UFCF 4,725.184,595.894,470.134,347.824,228.86
SUM PV UFCF 22,367.88