Calculating The Intrinsic Value Of DSW Inc (NYSE:DSW)
In this article I am going to calculate the intrinsic value of DSW Inc (NYSE:DSW) by taking the expected future cash flows and discounting them to today’s value. I will use the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. If you are reading this and its not August 2018 then I highly recommend you check out the latest calculation for DSW by following the link below.
See our latest analysis for DSW
Step by step through the calculation
We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To begin with we have to get estimates of the next five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount the sum of these cash flows to arrive at a present value estimate.
5-year cash flow estimate
2019 | 2020 | 2021 | 2022 | 2023 | |
Levered FCF ($, Millions) | $167.46 | $150.80 | $137.70 | $143.51 | $149.57 |
Source | Analyst x5 | Analyst x5 | Analyst x1 | Est @ 4.22% | Est @ 4.22% |
Present Value Discounted @ 9.15% | $153.43 | $126.58 | $105.90 | $101.12 | $96.56 |
Present Value of 5-year Cash Flow (PVCF)= US$583.6m
We now need to calculate the Terminal Value, which accounts for all the future cash flows after the five years. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (2.9%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 9.1%.
Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = US$149.6m × (1 + 2.9%) ÷ (9.1% – 2.9%) = US$2.48b
Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$2.48b ÷ ( 1 + 9.1%)5 = US$1.60b
The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$2.19b. 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 $27.28. Relative to the current share price of $32.28, the stock is fair value, maybe slightly overvalued and not available at a discount at this time.
The assumptions
I’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. You don’t have to agree with my inputs, I recommend redoing the calculations yourself and playing with them. Because we are looking at DSW 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 I’ve used 9.1%, which is based on a levered beta of 0.879. 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 shouldn’t be the only metric you look at when researching a company. For DSW, I’ve put together three key factors you should further research:
Financial Health: Does DSW 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.
Future Earnings: How does DSW’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.
Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of DSW? 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 US 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.
