VMWare

A PHP Error was encountered

Severity: Notice

Message: Undefined offset: 2020

Filename: buy/valuation.php

Line Number: 108

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 108
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'w_year' of non-object

Filename: buy/valuation.php

Line Number: 112

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 112
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'revenue_sales' of non-object

Filename: buy/valuation.php

Line Number: 113

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 113
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'cost_of_goods_sold' of non-object

Filename: buy/valuation.php

Line Number: 114

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 114
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'cost_of_labor' of non-object

Filename: buy/valuation.php

Line Number: 115

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 115
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'selling' of non-object

Filename: buy/valuation.php

Line Number: 116

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 116
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'depreciation_n_amortization' of non-object

Filename: buy/valuation.php

Line Number: 117

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 117
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'r_other' of non-object

Filename: buy/valuation.php

Line Number: 118

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 118
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'EBITD' of non-object

Filename: buy/valuation.php

Line Number: 119

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 119
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'maintenance_capital_expenditure' of non-object

Filename: buy/valuation.php

Line Number: 120

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 120
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'undelivered_cash_flow' of non-object

Filename: buy/valuation.php

Line Number: 121

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 121
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'increases_in_working_capital' of non-object

Filename: buy/valuation.php

Line Number: 122

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 122
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'loan_amoritization_expense' of non-object

Filename: buy/valuation.php

Line Number: 123

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 123
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'cash_interset_on_dept' of non-object

Filename: buy/valuation.php

Line Number: 124

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 124
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'cash_taxes' of non-object

Filename: buy/valuation.php

Line Number: 125

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 125
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'discretionary_cash_flow' of non-object

Filename: buy/valuation.php

Line Number: 126

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 126
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'growth_capital_expenditure' of non-object

Filename: buy/valuation.php

Line Number: 127

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 127
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'cash_spent_on_acquisitions' of non-object

Filename: buy/valuation.php

Line Number: 128

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 128
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'w_other' of non-object

Filename: buy/valuation.php

Line Number: 129

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 129
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'share_buybacks' of non-object

Filename: buy/valuation.php

Line Number: 130

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 130
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'dividents' of non-object

Filename: buy/valuation.php

Line Number: 131

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 131
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

A PHP Error was encountered

Severity: Notice

Message: Trying to get property 'free_cash_flow' of non-object

Filename: buy/valuation.php

Line Number: 132

Backtrace:

File: /home/customer/www/buylyst.com/public_html/ai-content/themes/buy/valuation.php
Line: 132
Function: _error_handler

File: /home/customer/www/buylyst.com/public_html/ai-apps/core/AI_Loader.php
Line: 14
Function: view

File: /home/customer/www/buylyst.com/public_html/ai-apps/controllers/Home.php
Line: 513
Function: front_view

File: /home/customer/www/buylyst.com/public_html/index.php
Line: 261
Function: require_once

 
Buylyst Valuation
$135.4
Market Price
$137.2
Upside
0%
 

Target Price based on these Assumptions

Sustainable Free Cash Flow
$2,816 Million
Long-Term Discount Rate
5%

Sustainable Free Cash Flow Calculation

Historical Numbers

Cash Flow Items ($mn) Sustainable Level
Revenue 11,395
-

Cost of goods sold

-
-

R&D and Cost of labor

-
-

Selling, general, and administrative costs

Selling & Admin. Costs

-
-

Other

-
+

Depreciation and amortization

Depreciation 

-
=

Earnings before interest, taxes, depreciation and amortization (EBITDA)

EBITDA

3,322
-

Maintenance capital expenditure

Maintenance Cap-Ex

300
=

Unlevered cash flow

3,023
-

Increases in working capital

Increases in working cap.

-545
-

Debt service charges

129
-

Cash taxes

622
=

Discretionary cash flow

2,816
POSSIBLY WIDENING THE MOAT:
-

Growth capital expenditure

Growth Cap-Ex

0
-

Cash spent on acquisitions

Acquisitions

1,098
-

Other

0
POSSIBLE SHENANIGANS:
-

Dividends

0
-

Share Buybacks

1,436
=

FREE CASH FLOW

2,816

* Click on the orange dot above to read additional notes on the items

Last 12 months ending 08/02/2019.

We use cookies on this site to ensure the best service possible.