U.S. markets close in 2 hours 7 minutes
  • S&P 500

    3,669.55
    +0.54 (+0.01%)
     
  • Dow 30

    30,002.72
    +118.93 (+0.40%)
     
  • Nasdaq

    12,394.22
    +44.86 (+0.36%)
     
  • Russell 2000

    1,857.75
    +19.72 (+1.07%)
     
  • Crude Oil

    45.79
    +0.51 (+1.13%)
     
  • Gold

    1,839.80
    +9.60 (+0.52%)
     
  • Silver

    24.09
    +0.01 (+0.04%)
     
  • EUR/USD

    1.2140
    +0.0025 (+0.21%)
     
  • 10-Yr Bond

    0.9210
    -0.0270 (-2.85%)
     
  • GBP/USD

    1.3441
    +0.0065 (+0.49%)
     
  • USD/JPY

    103.9800
    -0.4440 (-0.43%)
     
  • BTC-USD

    19,355.10
    +406.20 (+2.14%)
     
  • CMC Crypto 200

    380.68
    +6.28 (+1.68%)
     
  • FTSE 100

    6,490.27
    +26.88 (+0.42%)
     
  • Nikkei 225

    26,809.37
    +8.39 (+0.03%)
     

Calculating The Fair Value Of Under Armour, Inc. (NYSE:UAA)

Simply Wall St
·6 min read

Does the October share price for Under Armour, Inc. (NYSE:UAA) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. 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 would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Under Armour

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 begin with, we have to get estimates of 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$1.51m

US$102.8m

US$125.0m

US$237.0m

US$332.8m

US$429.2m

US$519.1m

US$598.7m

US$666.9m

US$724.5m

Growth Rate Estimate Source

Analyst x9

Analyst x5

Analyst x3

Analyst x2

Est @ 40.43%

Est @ 28.97%

Est @ 20.94%

Est @ 15.33%

Est @ 11.39%

Est @ 8.64%

Present Value ($, Millions) Discounted @ 8.8%

US$1.4

US$86.9

US$97.1

US$169

US$219

US$259

US$288

US$305

US$313

US$312

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$2.1b

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 8.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$725m× (1 + 2.2%) ÷ (8.8%– 2.2%) = US$11b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$11b÷ ( 1 + 8.8%)10= US$4.9b

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$6.9b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$13.9, the company appears about fair value at a 8.4% 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

The 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 Under Armour 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 8.8%, which is based on a levered beta of 1.091. 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 Under Armour, we've compiled three important elements you should further examine:

  1. Risks: Be aware that Under Armour is showing 2 warning signs in our investment analysis , and 1 of those doesn't sit too well with us...

  2. Future Earnings: How does UAA'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: Do you like a good all-rounder? 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 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 editorial-team@simplywallst.com.