您现在的位置是:5 q 3 4 f u w d j 5 9 j o x 8 s o c u p m h y s e k 6 p 2 > Exploration
【how much is a semi load of corn worth】Realogy Holdings Corp.'s (NYSE:RLGY) Intrinsic Value Is Potentially 88% Above Its Share Price
5 q 3 4 f u w d j 5 9 j o x 8 s o c u p m h y s e k 6 p 22024-09-29 08:15:09【Exploration】4人已围观
简介Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Rea how much is a semi load of corn worth
Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Realogy Holdings Corp. (
NYSE:RLGY
) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. One way to achieve this how much is a semi load of corn worthis by employing the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.
We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. For those who are keen learners of equity analysis, the
Simply Wall St analysis model here
may be something of interest to you.
See our latest analysis for Realogy Holdings
Step by step through the calculation
We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:
10-year free cash flow (FCF) forecast
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Levered FCF ($, Millions)
US$354.5m
US$397.9m
US$378.4m
US$368.0m
US$363.3m
US$362.5m
US$364.4m
US$368.1m
US$373.2m
US$379.3m
Growth Rate Estimate Source
Analyst x4
Analyst x2
Est @ -4.89%
Est @ -2.76%
Est @ -1.27%
Est @ -0.22%
Est @ 0.51%
Est @ 1.02%
Est @ 1.38%
Est @ 1.63%
Present Value ($, Millions) Discounted @ 14%
US$310
US$305
US$254
US$216
US$187
US$163
US$143
US$127
US$113
US$100
("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF)
= US$1.9b
The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 14%.
Story continues
Terminal Value (TV)
= FCF
2030
× (1 + g) ÷ (r – g) = US$379m× (1 + 2.2%) ÷ (14%– 2.2%) = US$3.2b
Present Value of Terminal Value (PVTV)
= TV / (1 + r)
10
= US$3.2b÷ ( 1 + 14%)
10
= US$852m
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$2.8b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$12.8, the company appears quite undervalued at a 47% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.
dcf
The assumptions
We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Realogy Holdings as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 14%, which is based on a levered beta of 2.000. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
Moving On:
Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Realogy Holdings, we've compiled three additional aspects you should consider:
Risks
: Take risks, for example - Realogy Holdings has
2 warning signs
(and 1 which doesn't sit too well with us)
we think you should know about.
Future Earnings
: How does RLGY's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our
free analyst growth expectation chart
.
Other Solid Businesses
: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore
our interactive list of stocks with solid business fundamentals
to see if there are other companies you may not have considered!
PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just
search here
.
This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content?
Get in touch
with us directly.
Alternatively, email
.
View comments
很赞哦!(95)
相关文章
- Exxe Group Inc. Announces Public Spin-off Strategy to Create Value for Shareholders
- Trintech Extends Reporting Capabilities in Its Adra Suite with the Launch of Adra Analytics
- Calculating The Intrinsic Value Of FFI Holdings Limited (ASX:FFI)
- Plastic Additives Market - Growth, Trends, and Forecast (2020 - 2025)
- European Stocks Seen Higher; U.S. Election in Spotlight
- China's Xi Visits Wuhan, Says Coronavirus Outbreak 'Basically Curbed'
- Do You Like HORNBACH Baumarkt AG (ETR:HBM) At This P/E Ratio?
- Top Analyst Reports for Apple, Verizon & PayPal
- Americans have a mix of concern and hope about the economy
- MT Højgaard Holding A/S: Financial Calendar 2021
热门文章
站长推荐
Has TerraForm Power (TERP) Outpaced Other Utilities Stocks This Year?
Notification of Major Holdings
Should You Like Vidrala, S.A.’s (BME:VID) High Return On Capital Employed?
Machinery Companies' Earnings Due on Nov 5: PH, MIDD & FLS
EMERGING MARKETS-Latam stocks weaken as risk rally pauses
Does The Equitable Group Inc. (TSE:EQB) Share Price Fall With The Market?
Realogy Holdings Corp.'s (NYSE:RLGY) Intrinsic Value Is Potentially 88% Above Its Share Price
Key Things To Understand About Peyto Exploration & Development's (TSE:PEY) CEO Pay Cheque
友情链接
- Your guide to all the summer 2020 TV premiere dates
- Insurance Did Not Cover Damage To Salon From 200-To-500 Year Storm
- FOREX-Aussie, kiwi steady as dovish Fed keeps lid on dollar
- ECB's Lautenschlaeger Sees Possible 2019 Rate Hike on Inflation
- MOVE Members' Latest Parole Denial Legally Flawed, Federal Judge Rules
- AbbVie Falls 3%
- Disciplinary Committee Recommends No Charges Against Jerry Sandusky Prosecutor Frank Fina
- Trump to meet China's Xi to try to seal trade deal, progress reported
- Are Insiders Selling Glanbia plc (ISE:GL9) Stock?
- Was the 9 Percent Drop in the S&P 500 Really Just a 'Glitch' Like President Trump Says?