U.S. Markets open in 4 hrs 55 mins
  • S&P Futures

    3,597.00
    -4.50 (-0.12%)
     
  • Dow Futures

    28,845.00
    +44.00 (+0.15%)
     
  • Nasdaq Futures

    10,970.00
    -65.50 (-0.59%)
     
  • Russell 2000 Futures

    1,673.80
    +4.00 (+0.24%)
     
  • Crude Oil

    83.14
    +3.65 (+4.59%)
     
  • Gold

    1,672.60
    +0.60 (+0.04%)
     
  • Silver

    19.41
    +0.37 (+1.92%)
     
  • EUR/USD

    0.9827
    +0.0026 (+0.2653%)
     
  • 10-Yr Bond

    3.8040
    0.0000 (0.00%)
     
  • Vix

    32.88
    +1.04 (+3.27%)
     
  • GBP/USD

    1.1232
    +0.0065 (+0.5863%)
     
  • USD/JPY

    144.9630
    +0.2340 (+0.1617%)
     
  • BTC-USD

    19,207.11
    -78.29 (-0.41%)
     
  • CMC Crypto 200

    436.12
    -7.31 (-1.65%)
     
  • FTSE 100

    6,828.97
    -64.84 (-0.94%)
     
  • Nikkei 225

    26,215.79
    +278.58 (+1.07%)
     

Calculating The Intrinsic Value Of Biglari Holdings Inc. (NYSE:BH.A)

·6 min read

Today we will run through one way of estimating the intrinsic value of Biglari Holdings Inc. (NYSE:BH.A) by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

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. 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.

View our latest analysis for Biglari Holdings

The Model

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. 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

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$31.0m

US$24.7m

US$21.3m

US$19.3m

US$18.2m

US$17.6m

US$17.3m

US$17.1m

US$17.2m

US$17.3m

Growth Rate Estimate Source

Est @ -30.18%

Est @ -20.54%

Est @ -13.8%

Est @ -9.08%

Est @ -5.77%

Est @ -3.46%

Est @ -1.84%

Est @ -0.7%

Est @ 0.09%

Est @ 0.64%

Present Value ($, Millions) Discounted @ 6.9%

US$29.0

US$21.6

US$17.4

US$14.8

US$13.1

US$11.8

US$10.8

US$10.1

US$9.4

US$8.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$146m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (1.9%) 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 6.9%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$17m× (1 + 1.9%) ÷ (6.9%– 1.9%) = US$356m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$356m÷ ( 1 + 6.9%)10= US$183m

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$329m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$635, the company appears around fair value at the time of writing. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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. 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 Biglari 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 6.9%, which is based on a levered beta of 1.167. 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:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. 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 Biglari Holdings, we've compiled three essential elements you should look at:

  1. Risks: Take risks, for example - Biglari Holdings has 1 warning sign we think you should be aware of.

  2. 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!

  3. Other Environmentally-Friendly Companies: Concerned about the environment and think consumers will buy eco-friendly products more and more? Browse through our interactive list of companies that are thinking about a greener future to discover some stocks you may not have thought of!

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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here