U.S. Markets closed
  • S&P Futures

    3,648.50
    +15.75 (+0.43%)
     
  • Dow Futures

    30,120.00
    +122.00 (+0.41%)
     
  • Nasdaq Futures

    12,159.25
    +83.25 (+0.69%)
     
  • Russell 2000 Futures

    1,858.00
    +6.50 (+0.35%)
     
  • Crude Oil

    45.64
    +0.73 (+1.63%)
     
  • Gold

    1,806.50
    +1.90 (+0.11%)
     
  • Silver

    23.34
    +0.05 (+0.19%)
     
  • EUR/USD

    1.1909
    +0.0013 (+0.1072%)
     
  • 10-Yr Bond

    0.8820
    +0.0250 (+2.92%)
     
  • Vix

    21.64
    -1.02 (-4.50%)
     
  • GBP/USD

    1.3360
    +0.0002 (+0.0147%)
     
  • USD/JPY

    104.5030
    +0.0230 (+0.0220%)
     
  • BTC-USD

    18,948.28
    -120.21 (-0.63%)
     
  • CMC Crypto 200

    375.92
    +6.17 (+1.67%)
     
  • FTSE 100

    6,432.17
    +98.33 (+1.55%)
     
  • Nikkei 225

    26,581.98
    +416.39 (+1.59%)
     

Berry Global Group, Inc. (NYSE:BERY) Shares Could Be 38% Below Their Intrinsic Value Estimate

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of Berry Global Group, Inc. (NYSE:BERY) by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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 Berry Global Group

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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$927.5m

US$1.02b

US$1.00b

US$995.6m

US$998.7m

US$1.01b

US$1.02b

US$1.04b

US$1.05b

US$1.07b

Growth Rate Estimate Source

Analyst x11

Analyst x7

Est @ -1.68%

Est @ -0.51%

Est @ 0.31%

Est @ 0.88%

Est @ 1.28%

Est @ 1.56%

Est @ 1.76%

Est @ 1.9%

Present Value ($, Millions) Discounted @ 11%

US$838

US$831

US$738

US$664

US$602

US$549

US$502

US$461

US$424

US$390

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$6.0b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.2%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 11%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.1b× (1 + 2.2%) ÷ (11%– 2.2%) = US$13b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$13b÷ ( 1 + 11%)10= US$4.7b

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$11b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$50.4, the company appears quite good value at a 38% 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
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. 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 Berry Global Group 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 11%, which is based on a levered beta of 1.405. 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.

Next Steps:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For Berry Global Group, we've compiled three essential elements you should consider:

  1. Risks: To that end, you should learn about the 2 warning signs we've spotted with Berry Global Group (including 1 which shouldn't be ignored) .

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for BERY's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  3. 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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks 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 editorial-team@simplywallst.com.