U.S. markets open in 3 hours 18 minutes
  • S&P Futures

    4,154.25
    -29.25 (-0.70%)
     
  • Dow Futures

    34,520.00
    -148.00 (-0.43%)
     
  • Nasdaq Futures

    13,182.25
    -174.50 (-1.31%)
     
  • Russell 2000 Futures

    2,183.40
    -26.20 (-1.19%)
     
  • Crude Oil

    64.60
    -0.32 (-0.49%)
     
  • Gold

    1,838.70
    +1.10 (+0.06%)
     
  • Silver

    27.56
    +0.06 (+0.23%)
     
  • EUR/USD

    1.2170
    +0.0035 (+0.29%)
     
  • 10-Yr Bond

    1.6020
    0.0000 (0.00%)
     
  • Vix

    21.39
    +4.70 (+28.16%)
     
  • GBP/USD

    1.4135
    +0.0014 (+0.10%)
     
  • USD/JPY

    108.7470
    -0.0940 (-0.09%)
     
  • BTC-USD

    56,094.71
    -1,911.64 (-3.30%)
     
  • CMC Crypto 200

    1,497.21
    -64.09 (-4.10%)
     
  • FTSE 100

    6,979.11
    -144.57 (-2.03%)
     
  • Nikkei 225

    28,608.59
    -909.71 (-3.08%)
     

Calculating The Intrinsic Value Of Sensient Technologies Corporation (NYSE:SXT)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • 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 Sensient Technologies Corporation (NYSE:SXT) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Sensient Technologies

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. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$128.1m

US$125.6m

US$138.4m

US$153.0m

US$164.0m

US$172.3m

US$179.5m

US$185.9m

US$191.6m

US$196.9m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x2

Analyst x1

Analyst x1

Est @ 5.08%

Est @ 4.17%

Est @ 3.53%

Est @ 3.08%

Est @ 2.77%

Present Value ($, Millions) Discounted @ 7.4%

US$119

US$109

US$112

US$115

US$115

US$112

US$109

US$105

US$101

US$96.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.1b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 7.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$197m× (1 + 2.0%) ÷ (7.4%– 2.0%) = US$3.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.7b÷ ( 1 + 7.4%)10= US$1.8b

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$2.9b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$81.0, the company appears around fair value at the time of writing. 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

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Sensient Technologies 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 7.4%, which is based on a levered beta of 1.025. 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.

Looking Ahead:

Although the valuation of a company is important, it is only one of many factors that you need to assess 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 Sensient Technologies, there are three relevant items you should further research:

  1. Risks: For instance, we've identified 2 warning signs for Sensient Technologies that you should be aware of.

  2. Future Earnings: How does SXT'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 NYSE 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.