U.S. markets close in 4 hours 21 minutes
  • S&P 500

    4,239.48
    -15.67 (-0.37%)
     
  • Dow 30

    34,216.64
    -177.11 (-0.51%)
     
  • Nasdaq

    14,063.28
    -110.87 (-0.78%)
     
  • Russell 2000

    2,311.59
    -14.55 (-0.63%)
     
  • Crude Oil

    71.80
    +0.92 (+1.30%)
     
  • Gold

    1,862.20
    -3.70 (-0.20%)
     
  • Silver

    27.68
    -0.35 (-1.26%)
     
  • EUR/USD

    1.2130
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    1.5040
    +0.0030 (+0.20%)
     
  • GBP/USD

    1.4087
    -0.0021 (-0.15%)
     
  • USD/JPY

    110.0940
    +0.0330 (+0.03%)
     
  • BTC-USD

    39,962.31
    -690.34 (-1.70%)
     
  • CMC Crypto 200

    995.28
    -15.33 (-1.52%)
     
  • FTSE 100

    7,170.81
    +24.13 (+0.34%)
     
  • Nikkei 225

    29,441.30
    +279.50 (+0.96%)
     

Calculating The Intrinsic Value Of Taylor Devices, Inc. (NASDAQ:TAYD)

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

Does the January share price for Taylor Devices, Inc. (NASDAQ:TAYD) 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. We will use the Discounted Cash Flow (DCF) model on this occasion. It may sound complicated, but actually it is quite simple!

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for Taylor Devices

Crunching the numbers

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 start off with, we need to estimate the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$2.15m

US$2.09m

US$2.07m

US$2.07m

US$2.08m

US$2.10m

US$2.12m

US$2.16m

US$2.19m

US$2.23m

Growth Rate Estimate Source

Est @ -4.38%

Est @ -2.46%

Est @ -1.11%

Est @ -0.16%

Est @ 0.5%

Est @ 0.96%

Est @ 1.28%

Est @ 1.51%

Est @ 1.67%

Est @ 1.78%

Present Value ($, Millions) Discounted @ 7.4%

US$2.0

US$1.8

US$1.7

US$1.6

US$1.5

US$1.4

US$1.3

US$1.2

US$1.2

US$1.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$14m

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$2.2m× (1 + 2.0%) ÷ (7.4%– 2.0%) = US$42m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$42m÷ ( 1 + 7.4%)10= US$21m

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$35m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$10.3, the company appears around fair value at the time of writing. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

Important 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 Taylor Devices 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 1.027. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize 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?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Taylor Devices, we've put together three essential elements you should consider:

  1. Risks: For example, we've discovered 3 warning signs for Taylor Devices (1 is a bit concerning!) that you should be aware of before investing here.

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQCM 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.