U.S. Markets open in 4 mins
  • S&P Futures

    3,317.50
    -65.50 (-1.94%)
     
  • Dow Futures

    26,749.00
    -616.00 (-2.25%)
     
  • Nasdaq Futures

    11,402.00
    -186.00 (-1.61%)
     
  • Russell 2000 Futures

    1,552.40
    -36.60 (-2.30%)
     
  • Crude Oil

    37.34
    -2.23 (-5.64%)
     
  • Gold

    1,878.40
    -33.50 (-1.75%)
     
  • Silver

    23.45
    -1.12 (-4.56%)
     
  • EUR/USD

    1.1730
    -0.0059 (-0.5044%)
     
  • 10-Yr Bond

    0.7490
    -0.0290 (-3.73%)
     
  • Vix

    37.80
    +5.34 (+16.45%)
     
  • GBP/USD

    1.2943
    -0.0099 (-0.7559%)
     
  • USD/JPY

    104.3400
    -0.1540 (-0.1474%)
     
  • BTC-USD

    13,271.83
    -438.19 (-3.20%)
     
  • CMC Crypto 200

    262.75
    +1.46 (+0.56%)
     
  • FTSE 100

    5,598.17
    -130.82 (-2.28%)
     
  • Nikkei 225

    23,418.51
    -75.79 (-0.32%)
     

Carlisle Companies Incorporated's (NYSE:CSL) Intrinsic Value Is Potentially 60% Above Its Share Price

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Carlisle Companies Incorporated (NYSE:CSL) as an investment opportunity by taking the expected future cash flows and discounting them 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. 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 Carlisle Companies

What's the estimated valuation?

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$476.0m

US$523.8m

US$618.0m

US$671.0m

US$710.9m

US$745.3m

US$775.4m

US$802.6m

US$827.6m

US$851.1m

Growth Rate Estimate Source

Analyst x6

Analyst x3

Analyst x2

Analyst x1

Est @ 5.95%

Est @ 4.83%

Est @ 4.05%

Est @ 3.5%

Est @ 3.12%

Est @ 2.85%

Present Value ($, Millions) Discounted @ 8.2%

US$440

US$447

US$488

US$490

US$479

US$464

US$447

US$427

US$407

US$387

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$4.5b

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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 8.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$851m× (1 + 2.2%) ÷ (8.2%– 2.2%) = US$15b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$15b÷ ( 1 + 8.2%)10= US$6.6b

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$11b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$127, the company appears quite undervalued at a 38% 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

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. 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 Carlisle Companies 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 8.2%, which is based on a levered beta of 0.995. 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. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. Can we work out why the company is trading at a discount to intrinsic value? For Carlisle Companies, there are three additional items you should look at:

  1. Risks: You should be aware of the 1 warning sign for Carlisle Companies we've uncovered before considering an investment in the company.

  2. Future Earnings: How does CSL'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 American 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@simplywallst.com.