U.S. markets open in 8 hours
  • S&P Futures

    4,369.00
    +20.75 (+0.48%)
     
  • Dow Futures

    34,040.00
    +201.00 (+0.59%)
     
  • Nasdaq Futures

    15,067.50
    +58.00 (+0.39%)
     
  • Russell 2000 Futures

    2,190.50
    +13.70 (+0.63%)
     
  • Crude Oil

    71.10
    +0.81 (+1.15%)
     
  • Gold

    1,762.70
    -1.10 (-0.06%)
     
  • Silver

    22.25
    +0.04 (+0.18%)
     
  • EUR/USD

    1.1740
    +0.0012 (+0.11%)
     
  • 10-Yr Bond

    1.3090
    0.0000 (0.00%)
     
  • Vix

    25.71
    +4.90 (+23.55%)
     
  • GBP/USD

    1.3676
    +0.0017 (+0.12%)
     
  • USD/JPY

    109.5520
    +0.1320 (+0.12%)
     
  • BTC-USD

    42,313.16
    -3,467.86 (-7.57%)
     
  • CMC Crypto 200

    1,054.88
    -79.50 (-7.01%)
     
  • FTSE 100

    6,903.91
    -59.73 (-0.86%)
     
  • Nikkei 225

    29,972.57
    -527.48 (-1.73%)
     

Calculating The Intrinsic Value Of Equifax Inc. (NYSE:EFX)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the July share price for Equifax Inc. (NYSE:EFX) 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. Our analysis will employ 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 Equifax

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 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$962.6m

US$1.13b

US$1.26b

US$1.46b

US$1.60b

US$1.72b

US$1.82b

US$1.91b

US$1.98b

US$2.05b

Growth Rate Estimate Source

Analyst x9

Analyst x5

Analyst x1

Analyst x1

Est @ 9.88%

Est @ 7.52%

Est @ 5.86%

Est @ 4.7%

Est @ 3.89%

Est @ 3.32%

Present Value ($, Millions) Discounted @ 6.5%

US$904

US$996

US$1.0k

US$1.1k

US$1.2k

US$1.2k

US$1.2k

US$1.2k

US$1.1k

US$1.1k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$11b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 (2.0%) 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 6.5%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$2.0b× (1 + 2.0%) ÷ (6.5%– 2.0%) = US$46b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$46b÷ ( 1 + 6.5%)10= US$24b

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$35b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$255, the company appears about fair value at a 12% discount to where the stock price trades currently. 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

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 Equifax 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 6.5%, which is based on a levered beta of 0.962. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Equifax, we've compiled three pertinent items you should explore:

  1. Risks: You should be aware of the 2 warning signs for Equifax we've uncovered before considering an investment in the company.

  2. Future Earnings: How does EFX'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. 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.