Intrinsic value of World Fuel Services Corporation (INT)

[per Chepakovich valuation model]

other valuations of INT

[per Chepakovich valuation model]  See other valuations of INT stock

Previous Close$29.33
Intrinsic Value
Upside potential
Previous Close
$29.33

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-44.7NaN
Revenue, $20358NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m20220NaN
Operating income, $m138NaN
EBITDA, $m224NaN
Interest expense (income), $mNaN
Earnings before tax, $m162NaN
Tax expense, $m52NaN
Net income, $m110NaN

BALANCE SHEET

Cash and short-term investments, $m725NaN
Total assets, $m4500NaN
Adjusted assets (=assets-cash), $m3775NaN
Average production assets, $m1842NaN
Working capital, $m955NaN
Total debt, $m525NaN
Total liabilities, $m2587NaN
Total equity, $m1913NaN
Debt-to-equity ratio0.274NaN
Adjusted equity ratio0.321NaN

CASH FLOW

Net income, $m110NaN
Depreciation, amort., depletion, $m86NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m604NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-51NaN
Free cash flow, $m655NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m955
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN