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
Analiz edildi: 2026-05-20Sonraki güncelleme: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
Fiyat
$67.41
▼ -25.61 (-37.99%)
Gerçeğe uygun değer
$42
$28–$55
Tavsiye
Sat
confidence 82/100
Yükseliş potansiyeli
-38.0%
upside to fair value
Güvenlik Marjı
$35.53
MoS level · 15%
Piyasa Değeri
$48.3B
P/E fwd 44.9
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • 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 Olumsuz senaryo

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.

Bu tezin bozulabileceği yollar

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
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
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 Mali geçmiş

Gelir tablosu — son altı dönem
KalemT−0T−1T−2T−3CAGR
Dönem2022-12-312023-12-312024-12-312025-12-31Trend
Gelir$7.55B$8.52B$9.15B$9.63B+8.4%
Brüt kâr$6.35B$7.47B$8.03B$8.50B+10.2%
Faaliyet kârı$429.0M$590.0M$901.0M$967.0M+31.1%
Net kâr$188.0M$341.0M$3.24B$888.0M+67.8%
EPS (sulandırılmış)$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%

Kalite puanları

OCF / Net kâr
2.17×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Fail
Sektöre göre ayarlanmış kapı
ROIC
7.2%
Yatırılan sermaye getirisi
Bölüm 3

Numbers analysis

Nakit akışı

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.

Sermaye tahsisi

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

Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

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

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
SCENARIOS FAQ

FER scenarios questions

  1. Each scenario for FER (FER) carries a five-year price target, an explicit set of assumptions (growth, terminal multiple, margin path), and a probability weight calibrated against current visibility.
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