U.S. Markets closed
  • S&P Futures

    3,693.75
    +23.75 (+0.65%)
     
  • Dow Futures

    29,520.00
    +177.00 (+0.60%)
     
  • Nasdaq Futures

    11,395.50
    +79.25 (+0.70%)
     
  • Russell 2000 Futures

    1,676.80
    +14.30 (+0.86%)
     
  • Crude Oil

    77.04
    +0.33 (+0.43%)
     
  • Gold

    1,637.40
    +4.00 (+0.24%)
     
  • Silver

    18.44
    -0.03 (-0.19%)
     
  • EUR/USD

    0.9637
    +0.0025 (+0.2602%)
     
  • 10-Yr Bond

    3.8780
    +0.1810 (+4.90%)
     
  • Vix

    32.26
    +2.34 (+7.82%)
     
  • GBP/USD

    1.0774
    +0.0091 (+0.8501%)
     
  • USD/JPY

    144.4720
    -0.2080 (-0.1438%)
     
  • BTC-USD

    19,882.53
    +1,023.64 (+5.43%)
     
  • CMC Crypto 200

    455.24
    +22.14 (+5.11%)
     
  • FTSE 100

    7,020.95
    +2.35 (+0.03%)
     
  • Nikkei 225

    26,651.60
    +220.05 (+0.83%)
     

Calculating The Fair Value Of The RMR Group Inc. (NASDAQ:RMR)

·5 min read

In this article we are going to estimate the intrinsic value of The RMR Group Inc. (NASDAQ:RMR) by taking the forecast future cash flows of the company and discounting them back to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for RMR Group

What's the estimated valuation?

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$68.0m

US$66.3m

US$65.6m

US$65.4m

US$65.7m

US$66.3m

US$67.1m

US$68.0m

US$69.1m

US$70.3m

Growth Rate Estimate Source

Est @ -4.39%

Est @ -2.49%

Est @ -1.15%

Est @ -0.22%

Est @ 0.43%

Est @ 0.89%

Est @ 1.21%

Est @ 1.44%

Est @ 1.59%

Est @ 1.7%

Present Value ($, Millions) Discounted @ 6.8%

US$63.7

US$58.2

US$53.8

US$50.3

US$47.3

US$44.7

US$42.4

US$40.3

US$38.3

US$36.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$475m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.8%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$70m× (1 + 2.0%) ÷ (6.8%– 2.0%) = US$1.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.5b÷ ( 1 + 6.8%)10= US$772m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$1.2b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$35.7, the company appears about fair value at a 9.9% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 RMR 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 6.8%, which is based on a levered beta of 1.100. 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.

Looking Ahead:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For RMR Group, we've compiled three further elements you should explore:

  1. Risks: To that end, you should learn about the 4 warning signs we've spotted with RMR Group (including 1 which is concerning) .

  2. Future Earnings: How does RMR'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 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. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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 (at) simplywallst.com.