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
分析日: 2026-05-20次回更新: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
株価
$67.41
▼ -25.61 (-37.99%)
公正価値
$42
$28–$55
評価
売り
confidence 82/100
上昇余地
-38.0%
upside to fair value
安全余裕率
$35.53
MoS level · 15%
時価総額
$48.3B
P/E fwd 44.9
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • 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 ベアケース

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.

このテーゼが崩れる経路

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
監視すべき早期警戒シグナル
指標現在トリガーしきい値
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 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$7.55B$8.52B$9.15B$9.63B+8.4%
売上総利益$6.35B$7.47B$8.03B$8.50B+10.2%
営業利益$429.0M$590.0M$901.0M$967.0M+31.1%
純利益$188.0M$341.0M$3.24B$888.0M+67.8%
EPS (希薄化後)$0.25$0.46$4.47$1.24+70.5%
EBITDA$924.0M$1.48B$4.54B$2.00B+29.3%
研究開発
販管費$2.15B$2.34B$2.47B$2.64B+7.0%

品質スコア

OCF / 純利益
2.17×
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
7.2%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

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.

資本配分

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

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

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

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
BALANCE SHEET FAQ

FER balance sheet questions

  1. FER (FER)'s balance sheet section reports total assets, total liabilities, shareholders' equity, and the structure of debt versus cash so leverage and liquidity can be read directly.
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