Skip to content
StockMarketAgent
Direct answer
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. Fair value range: low $28.2, high $55.3, with mid-point at $41.8.
Stock analysis

FER fair value $28–$55

By StockMarketAgent.AI team· supervised by
विश्लेषित: 2026-05-20अगला अद्यतन: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
मूल्य
$67.41
▼ -25.61 (-37.99%)
उचित मूल्य
$42
$28–$55
रेटिंग
बेचें
confidence 82/100
ऊपरी अंतर
-38.0%
upside to fair value
सुरक्षा मार्जिन
$35.53
MoS level · 15%
बाज़ार पूंजीकरण
$48.3B
P/E fwd 44.9
अंग्रेज़ी फ़ॉलबैकHI
अनुवाद होने तक अंग्रेज़ी स्रोत दिखा रहा है
इस रिपोर्ट का अभी अनुवाद नहीं हुआ है। अनुवाद कतार पकड़ने पर कुछ मिनट में रिफ़्रेश करें।

§1 कार्यकारी सारांश

  • Composite fair value $42 with high case $55.
  • Implied downside of 38.0% to fair value.
  • Moat 9/10 · confidence 82/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$42
Margin of safety
-61.3%
Confidence
82/100
Moat
9/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$67.41Price
Low $28.20
Mid $41.80
High $55.34

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.

  • Cycle upside
    Accelerating public-to-private infrastructure privatization tailwinds, declining sovereign base rates, and inelastic traffic volume growth.

§2 बेयर केस

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.

इस थीसिस के टूटने के तरीक़े

Regulatory Tariff Caps

· Medium

Local authorities explicitly limit inflation-linked toll escalators during a prolonged macroeconomic downturn, severing the inflation-protection thesis.

FV impact
-25%
Trigger
12-24 months

Sovereign Yield Spike

· Medium

Global infrastructure yields reprice abruptly in response to sustained higher base rates, crushing long-duration asset valuations and terminal multiples.

FV impact
-30%
Trigger
6-18 months

Traffic Contraction

· Low

A severe North American recession permanently impairs toll road volumes and airport passenger throughput, breaking the cash-conversion cycle.

FV impact
-20%
Trigger
24-36 months
निगरानी हेतु शीघ्र चेतावनी संकेत
मेट्रिकवर्तमानट्रिगर सीमा
Gross margins degrading below 80% due to operational cost inflation outpacing tariffs.MonitorDeterioration versus the report thesis
Operating cash flow to net income ratio compressing below 1.5x on a trailing basis.MonitorDeterioration versus the report thesis
Sovereign 10-year yields structurally remaining above 5% without corresponding tariff relief.MonitorDeterioration versus the report thesis
Regulatory or political intervention on mandated inflation-linked tariff escalators.MonitorDeterioration versus the report thesis
Consistent failure to replace expiring short-duration concessions with value-accretive bids.MonitorDeterioration versus the report thesis

§3 वित्तीय इतिहास

आय विवरण — पिछले छह कालखंड
लाइन आइटमT−0T−1T−2T−3CAGR
अवधि2022-12-312023-12-312024-12-312025-12-31Trend
राजस्व$7.55B$8.52B$9.15B$9.63B+8.4%
सकल लाभ$6.35B$7.47B$8.03B$8.50B+10.2%
परिचालन आय$429.0M$590.0M$901.0M$967.0M+31.1%
शुद्ध आय$188.0M$341.0M$3.24B$888.0M+67.8%
EPS (डाइल्यूटेड)$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%

गुणवत्ता स्कोर

OCF / शुद्ध आय
2.17×
>1 उच्च आय गुणवत्ता दर्शाता है
लेखा गुणवत्ता गेट
Fail
सेक्टर-समायोजित गेट
ROIC
7.2%
निवेशित पूँजी पर प्रतिफल
खंड 3

Numbers analysis

नकद प्रवाह

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.

पूँजी आवंटन

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

व्यक्तिगत सब्सक्राइबर — §4 आगे11 और खंड

पूरा विश्लेषण पढ़ें — 11 और खंड.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

हर कवर किए गए टिकर के लिए पूर्ण रिपोर्ट
रेटिंग संग्रह के 24 महीने
वॉचलिस्ट ब्रीफ़िंग और रेटिंग-परिवर्तन अलर्ट
किसी भी भाषा में PDF + DOCX निर्यात
मुफ़्त ट्रायल शुरू करें
कभी भी रद्द करें।
MARGINS FAQ

FER margins questions

  1. FER (FER)'s margin set covers gross margin, operating margin, net margin, and free-cash-flow margin. The five-year trajectory is plotted so the reader can separate cyclical noise from secular trend.
FAQ

FER — frequently asked questions

  1. Based on our latest analysis, FER looks meaningfully overvalued. The current price is $67.4 versus a composite fair-value midpoint of $41.8 (range $28.2–$55.3), which implies roughly 38.0% downside to the midpoint.
Related coverage

Names readers of FER also follow

Same archetype: mature-compounder