U.S. Markets open in 7 hrs 39 mins
  • S&P Futures

    3,816.00
    +22.00 (+0.58%)
     
  • Dow Futures

    30,460.00
    +150.00 (+0.49%)
     
  • Nasdaq Futures

    11,710.50
    +86.75 (+0.75%)
     
  • Russell 2000 Futures

    1,780.20
    +12.20 (+0.69%)
     
  • Crude Oil

    87.77
    +0.01 (+0.01%)
     
  • Gold

    1,732.70
    +11.90 (+0.69%)
     
  • Silver

    20.90
    +0.36 (+1.73%)
     
  • EUR/USD

    0.9926
    -0.0060 (-0.6055%)
     
  • 10-Yr Bond

    3.7590
    0.0000 (0.00%)
     
  • Vix

    28.55
    -0.52 (-1.79%)
     
  • GBP/USD

    1.1358
    -0.0116 (-1.0132%)
     
  • USD/JPY

    144.5050
    +0.3060 (+0.2122%)
     
  • BTC-USD

    20,320.47
    +142.64 (+0.71%)
     
  • CMC Crypto 200

    461.82
    +3.41 (+0.74%)
     
  • FTSE 100

    7,052.62
    -33.84 (-0.48%)
     
  • Nikkei 225

    27,389.35
    +268.82 (+0.99%)
     

Is CI&T Inc (NYSE:CINT) Trading At A 39% Discount?

·5 min read

Today we will run through one way of estimating the intrinsic value of CI&T Inc (NYSE:CINT) by estimating the company's future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for CI&T

Step By Step Through The Calculation

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

10-year free cash flow (FCF) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (R$, Millions)

R$450.0m

R$582.0m

R$681.1m

R$766.2m

R$837.7m

R$897.2m

R$947.1m

R$989.5m

R$1.03b

R$1.06b

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 17.02%

Est @ 12.5%

Est @ 9.33%

Est @ 7.11%

Est @ 5.56%

Est @ 4.47%

Est @ 3.71%

Est @ 3.18%

Present Value (R$, Millions) Discounted @ 9.5%

R$411

R$486

R$519

R$533

R$533

R$521

R$503

R$480

R$454

R$428

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = R$4.9b

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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 9.5%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = R$1.1b× (1 + 1.9%) ÷ (9.5%– 1.9%) = R$14b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= R$14b÷ ( 1 + 9.5%)10= R$5.8b

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 R$11b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$9.2, the company appears quite good value at a 39% 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

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 CI&T 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 9.5%, which is based on a levered beta of 1.045. 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 shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. 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. What is the reason for the share price sitting below the intrinsic value? For CI&T, we've put together three pertinent elements you should consider:

  1. Risks: As an example, we've found 2 warning signs for CI&T that you need to consider before investing here.

  2. Future Earnings: How does CINT'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. 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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here