U.S. Markets close in 1 hr 20 mins
  • S&P 500

    4,115.19
    -24.87 (-0.60%)
     
  • Dow 30

    32,723.36
    -109.18 (-0.33%)
     
  • Nasdaq

    12,472.47
    -171.98 (-1.36%)
     
  • Russell 2000

    1,906.20
    -35.00 (-1.80%)
     
  • Crude Oil

    90.33
    -0.43 (-0.47%)
     
  • Gold

    1,810.30
    +5.10 (+0.28%)
     
  • Silver

    20.44
    -0.17 (-0.82%)
     
  • EUR/USD

    1.0210
    +0.0023 (+0.2246%)
     
  • 10-Yr Bond

    2.7990
    +0.0340 (+1.23%)
     
  • Vix

    21.99
    +0.70 (+3.29%)
     
  • GBP/USD

    1.2067
    -0.0003 (-0.0265%)
     
  • USD/JPY

    135.1200
    +0.1500 (+0.1111%)
     
  • BTC-USD

    23,055.80
    -899.57 (-3.76%)
     
  • CMC Crypto 200

    535.50
    -21.85 (-3.92%)
     
  • FTSE 100

    7,488.15
    +5.78 (+0.08%)
     
  • Nikkei 225

    27,999.96
    -175.94 (-0.62%)
     

Calculating The Intrinsic Value Of Fletcher Building Limited (NZSE:FBU)

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

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Fletcher Building Limited (NZSE:FBU) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Fletcher Building

Is Fletcher Building fairly valued?

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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (NZ$, Millions)

NZ$172.0m

NZ$564.2m

NZ$662.0m

NZ$451.0m

NZ$463.0m

NZ$434.7m

NZ$418.9m

NZ$410.8m

NZ$407.9m

NZ$408.4m

Growth Rate Estimate Source

Analyst x4

Analyst x5

Analyst x4

Analyst x1

Analyst x1

Est @ -6.1%

Est @ -3.64%

Est @ -1.92%

Est @ -0.72%

Est @ 0.12%

Present Value (NZ$, Millions) Discounted @ 8.1%

NZ$159

NZ$482

NZ$523

NZ$330

NZ$313

NZ$272

NZ$242

NZ$220

NZ$202

NZ$187

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = NZ$2.9b

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 (2.1%) 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 8.1%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = NZ$408m× (1 + 2.1%) ÷ (8.1%– 2.1%) = NZ$6.9b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= NZ$6.9b÷ ( 1 + 8.1%)10= NZ$3.2b

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 NZ$6.1b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of NZ$6.9, the company appears about fair value at a 8.6% 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. 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 Fletcher Building 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 8.1%, which is based on a levered beta of 1.381. 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.

Next Steps:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Fletcher Building, we've put together three pertinent items you should consider:

  1. Risks: We feel that you should assess the 2 warning signs for Fletcher Building we've flagged before making an investment in the company.

  2. Future Earnings: How does FBU'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 New Zealander 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.