With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
FER trades against a final fair-value range of $28.20-$55.34, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A prolonged higher-for-longer interest rate environment disproportionately impacts the present value of its long-dated cash streams while increasing holding-company financing costs. Strict localized regulatory caps on toll escalators would further severely compress equity returns.
Local authorities explicitly limit inflation-linked toll escalators during a prolonged macroeconomic downturn, severing the inflation-protection thesis.
Global infrastructure yields reprice abruptly in response to sustained higher base rates, crushing long-duration asset valuations and terminal multiples.
A severe North American recession permanently impairs toll road volumes and airport passenger throughput, breaking the cash-conversion cycle.
| Line item | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Revenue | $7.55B | $8.52B+12.8% | $9.15B+7.4% | $9.63B+5.2% | +8.4% |
| Gross profit | $6.35B | $7.47B | $8.03B | $8.50B | +10.2% |
| Operating income | $429.0M | $590.0M | $901.0M | $967.0M | +31.1% |
| Net income | $188.0M | $341.0M+81.4% | $3.24B+850.1% | $888.0M-72.6% | +67.8% |
| EPS (diluted) | $0.25 | $0.46 | $4.47 | $1.24 | +70.5% |
| EBITDA | $924.0M | $1.48B | $4.54B | $2.00B | +29.3% |
| R&D | — | — | — | — | — |
| SG&A | $2.15B | $2.34B | $2.47B | $2.64B | +7.0% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Deterioration versus the report thesis |
| Regulatory or political intervention on mandated inflation-linked tariff escalators. | Monitor | Deterioration versus the report thesis |
| Consistent failure to replace expiring short-duration concessions with value-accretive bids. | Monitor | Deterioration versus the report thesis |
