U.S. markets open in 2 hours 56 minutes
  • S&P Futures

    3,846.50
    +37.25 (+0.98%)
     
  • Dow Futures

    31,193.00
    +281.00 (+0.91%)
     
  • Nasdaq Futures

    13,069.25
    +158.25 (+1.23%)
     
  • Russell 2000 Futures

    2,242.60
    +43.40 (+1.97%)
     
  • Crude Oil

    62.23
    +0.73 (+1.19%)
     
  • Gold

    1,741.70
    +12.90 (+0.75%)
     
  • Silver

    26.91
    +0.47 (+1.76%)
     
  • EUR/USD

    1.2048
    -0.0039 (-0.33%)
     
  • 10-Yr Bond

    1.4600
    0.0000 (0.00%)
     
  • Vix

    25.15
    -3.74 (-12.95%)
     
  • GBP/USD

    1.3964
    +0.0042 (+0.30%)
     
  • USD/JPY

    106.7240
    +0.2220 (+0.21%)
     
  • BTC-USD

    47,633.68
    +2,175.97 (+4.79%)
     
  • CMC Crypto 200

    957.62
    +24.48 (+2.62%)
     
  • FTSE 100

    6,574.45
    +91.02 (+1.40%)
     
  • Nikkei 225

    29,663.50
    +697.49 (+2.41%)
     

Calculating The Intrinsic Value Of Reckitt Benckiser Group plc (LON:RB.)

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of Reckitt Benckiser Group plc (LON:RB.) 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.

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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for Reckitt Benckiser Group

Step by step through the calculation

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. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£1.97b

UK£2.30b

UK£2.50b

UK£2.29b

UK£2.26b

UK£2.24b

UK£2.24b

UK£2.25b

UK£2.26b

UK£2.27b

Growth Rate Estimate Source

Analyst x12

Analyst x11

Analyst x5

Analyst x2

Analyst x1

Est @ -0.54%

Est @ -0.08%

Est @ 0.25%

Est @ 0.47%

Est @ 0.63%

Present Value (£, Millions) Discounted @ 5.8%

UK£1.9k

UK£2.1k

UK£2.1k

UK£1.8k

UK£1.7k

UK£1.6k

UK£1.5k

UK£1.4k

UK£1.4k

UK£1.3k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£17b

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 (1.0%) 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 5.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£2.3b× (1 + 1.0%) ÷ (5.8%– 1.0%) = UK£48b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£48b÷ ( 1 + 5.8%)10= UK£27b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£44b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£58.5, the company appears about fair value at a 5.7% 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

Important assumptions

We would 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 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 Reckitt Benckiser Group 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 5.8%, which is based on a levered beta of 0.800. 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 shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Reckitt Benckiser Group, there are three further factors you should look at:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 2 warning signs with Reckitt Benckiser Group (at least 1 which doesn't sit too well with us) , and understanding them should be part of your investment process.

  2. Future Earnings: How does RB.'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 British 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.