U.S. Markets closed

# Brenntag AG (ETR:BNR) Investors Are Paying Above The Intrinsic Value

Today I will be providing a simple run through of a valuation method used to estimate the attractiveness of Brenntag AG (ETR:BNR) as an investment opportunity by taking the foreast future cash flows of the company and discounting them back to todayâ€™s value. I will be using the discounted cash flows (DCF) model. Donâ€™t get put off by the jargon, the math behind it is actually quite straightforward. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. Please also note that this article was written in September 2018 so be sure check out the updated calculation by following the link below.

### The model

I use what is known as a 2-stage model, which simply means we have two different periods of varying growth rates for the companyâ€™s cash flows. Generally the first stage is higher growth, and the second stage is a more stable growth phase. In the first stage we need to estimate the cash flows to the business over the next five years. For this I used the consensus of the analysts covering the stock, as you can see below. The sum of these cash flows is then discounted to todayâ€™s value.

#### 5-year cash flow estimate

 2019 2020 2021 2022 2023 Levered FCF (â‚¬, Millions) â‚¬471.42 â‚¬505.48 â‚¬526.69 â‚¬539.70 â‚¬563.24 Source Analyst x10 Analyst x10 Analyst x3 Analyst x1 Est @ 4.36% Present Value Discounted @ 8.51% â‚¬434.44 â‚¬429.27 â‚¬412.20 â‚¬389.24 â‚¬374.35

Present Value of 5-year Cash Flow (PVCF)= â‚¬2.04b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after the five years. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 0.5%. We discount this to todayâ€™s value at a cost of equity of 8.5%.

Terminal Value (TV) = FCF2022 Ã— (1 + g) Ã· (r â€“ g) = â‚¬563.2m Ã— (1 + 0.5%) Ã· (8.5% â€“ 0.5%) = â‚¬7.10b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = â‚¬7.10b Ã· ( 1 + 8.5%)5 = â‚¬4.72b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is â‚¬6.76b. The last step is to then divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) then we use the equivalent number. This results in an intrinsic value of â‚¬43.76. Compared to the current share price of â‚¬52.86, the stock is fair value, maybe slightly overvalued at the time of writing.

### Important assumptions

Iâ€™d like to point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. If you donâ€™t agree with my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Brenntag as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation Iâ€™ve used 8.5%, which is based on a levered beta of 0.843. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

### Next Steps:

Although the valuation of a company is important, it shouldnâ€™t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For BNR, there are three relevant aspects you should look at:

1. Financial Health: Does BNR have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
2. Future Earnings: How does BNRâ€™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.
3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of BNR? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every DE stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.