U.S. Markets close in 4 hrs 29 mins
  • S&P 500

    4,156.35
    +21.41 (+0.52%)
     
  • Dow 30

    33,986.46
    +165.16 (+0.49%)
     
  • Nasdaq

    13,867.32
    +81.05 (+0.59%)
     
  • Russell 2000

    2,218.23
    +30.02 (+1.37%)
     
  • Crude Oil

    62.00
    -0.67 (-1.07%)
     
  • Gold

    1,792.20
    +13.80 (+0.78%)
     
  • Silver

    26.50
    +0.66 (+2.55%)
     
  • EUR/USD

    1.2038
    -0.0003 (-0.0241%)
     
  • 10-Yr Bond

    1.5800
    +0.0180 (+1.15%)
     
  • Vix

    17.84
    -0.84 (-4.50%)
     
  • GBP/USD

    1.3937
    +0.0000 (+0.0028%)
     
  • USD/JPY

    108.0710
    +0.0010 (+0.0009%)
     
  • BTC-USD

    56,039.65
    -57.59 (-0.10%)
     
  • CMC Crypto 200

    1,289.48
    +26.52 (+2.10%)
     
  • FTSE 100

    6,905.13
    +45.26 (+0.66%)
     
  • Nikkei 225

    28,508.55
    -591.83 (-2.03%)
     

Is Cisco Systems, Inc. (NASDAQ:CSCO) Trading At A 26% Discount?

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

In this article we are going to estimate the intrinsic value of Cisco Systems, Inc. (NASDAQ:CSCO) by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. 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. 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 Cisco Systems

Is Cisco Systems fairly valued?

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. To start off with, we need to estimate 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, 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$14.4b

US$15.4b

US$15.5b

US$14.9b

US$15.2b

US$15.2b

US$15.3b

US$15.5b

US$15.7b

US$15.9b

Growth Rate Estimate Source

Analyst x8

Analyst x8

Analyst x3

Analyst x1

Analyst x1

Est @ 0.05%

Est @ 0.65%

Est @ 1.07%

Est @ 1.36%

Est @ 1.56%

Present Value ($, Millions) Discounted @ 7.0%

US$13.4k

US$13.5k

US$12.7k

US$11.4k

US$10.8k

US$10.1k

US$9.5k

US$9.0k

US$8.5k

US$8.1k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$107b

The second stage is also known as Terminal Value, this is the business's cash flow after 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 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$16b× (1 + 2.0%) ÷ (7.0%– 2.0%) = US$330b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$330b÷ ( 1 + 7.0%)10= US$168b

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$275b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$48.5, the company appears a touch undervalued at a 26% discount to where the stock price trades currently. 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

The assumptions

Now 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 Cisco Systems 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 7.0%, which is based on a levered beta of 0.942. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it ideally won't be the sole piece of analysis you scrutinize for 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. 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. Why is the intrinsic value higher than the current share price? For Cisco Systems, there are three important items you should further research:

  1. Risks: For instance, we've identified 1 warning sign for Cisco Systems that you should be aware of.

  2. Future Earnings: How does CSCO'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 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 (at) simplywallst.com.