U.S. markets open in 3 hours 48 minutes
  • S&P Futures

    4,416.25
    +26.75 (+0.61%)
     
  • Dow Futures

    35,017.00
    +185.00 (+0.53%)
     
  • Nasdaq Futures

    15,037.75
    +82.00 (+0.55%)
     
  • Russell 2000 Futures

    2,245.80
    +24.20 (+1.09%)
     
  • Crude Oil

    73.16
    -0.79 (-1.07%)
     
  • Gold

    1,810.40
    -6.80 (-0.37%)
     
  • Silver

    25.46
    -0.09 (-0.34%)
     
  • EUR/USD

    1.1886
    +0.0011 (+0.10%)
     
  • 10-Yr Bond

    1.2390
    0.0000 (0.00%)
     
  • Vix

    18.11
    +0.41 (+2.32%)
     
  • GBP/USD

    1.3918
    +0.0012 (+0.08%)
     
  • USD/JPY

    109.6540
    +0.0390 (+0.04%)
     
  • BTC-USD

    39,563.73
    -2,295.86 (-5.48%)
     
  • CMC Crypto 200

    964.37
    +14.47 (+1.52%)
     
  • FTSE 100

    7,104.78
    +72.48 (+1.03%)
     
  • Nikkei 225

    27,781.02
    +497.43 (+1.82%)
     

Calculating The Intrinsic Value Of Herman Miller, Inc. (NASDAQ:MLHR)

·5 min read

Today we will run through one way of estimating the intrinsic value of Herman Miller, Inc. (NASDAQ:MLHR) by taking the expected future cash flows and discounting them to their present value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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.

View our latest analysis for Herman Miller

Crunching the numbers

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$174.2m

US$193.6m

US$172.9m

US$161.0m

US$154.2m

US$150.6m

US$149.0m

US$148.8m

US$149.5m

US$151.0m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Est @ -10.68%

Est @ -6.88%

Est @ -4.22%

Est @ -2.36%

Est @ -1.05%

Est @ -0.14%

Est @ 0.5%

Est @ 0.95%

Present Value ($, Millions) Discounted @ 6.8%

US$163

US$170

US$142

US$124

US$111

US$102

US$94.2

US$88.1

US$82.9

US$78.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.2b

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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.8%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$151m× (1 + 2.0%) ÷ (6.8%– 2.0%) = US$3.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.2b÷ ( 1 + 6.8%)10= US$1.7b

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 US$2.8b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$45.0, the company appears about fair value at a 6.0% 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

Important 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 Herman Miller 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 6.8%, which is based on a levered beta of 1.014. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Herman Miller, there are three additional items you should explore:

  1. Financial Health: Does MLHR 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.

  2. Future Earnings: How does MLHR'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS every day. If you want to find the calculation for other stocks 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.