U.S. markets open in 53 minutes
  • S&P Futures

    4,219.25
    +5.50 (+0.13%)
     
  • Dow Futures

    33,796.00
    +35.00 (+0.10%)
     
  • Nasdaq Futures

    14,153.50
    +23.50 (+0.17%)
     
  • Russell 2000 Futures

    2,280.10
    -0.80 (-0.04%)
     
  • Crude Oil

    73.21
    -0.45 (-0.61%)
     
  • Gold

    1,777.50
    -5.40 (-0.30%)
     
  • Silver

    25.91
    -0.12 (-0.46%)
     
  • EUR/USD

    1.1892
    -0.0033 (-0.27%)
     
  • 10-Yr Bond

    1.4920
    +0.0080 (+0.54%)
     
  • Vix

    17.39
    -3.31 (-15.99%)
     
  • GBP/USD

    1.3896
    -0.0037 (-0.27%)
     
  • USD/JPY

    110.5740
    +0.2760 (+0.25%)
     
  • BTC-USD

    30,237.67
    -2,406.29 (-7.37%)
     
  • CMC Crypto 200

    726.39
    -123.95 (-14.58%)
     
  • FTSE 100

    7,090.33
    +28.04 (+0.40%)
     
  • Nikkei 225

    28,884.13
    +873.20 (+3.12%)
     

DuPont de Nemours, Inc. (NYSE:DD) Shares Could Be 22% Below Their Intrinsic Value Estimate

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

Today we will run through one way of estimating the intrinsic value of DuPont de Nemours, Inc. (NYSE:DD) 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.

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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for DuPont de Nemours

The method

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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$2.47b

US$2.35b

US$2.30b

US$3.45b

US$3.72b

US$3.92b

US$4.09b

US$4.24b

US$4.38b

US$4.50b

Growth Rate Estimate Source

Analyst x7

Analyst x7

Analyst x4

Analyst x1

Analyst x1

Est @ 5.42%

Est @ 4.4%

Est @ 3.69%

Est @ 3.2%

Est @ 2.85%

Present Value ($, Millions) Discounted @ 8.5%

US$2.3k

US$2.0k

US$1.8k

US$2.5k

US$2.5k

US$2.4k

US$2.3k

US$2.2k

US$2.1k

US$2.0k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$22b

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 8.5%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$4.5b× (1 + 2.0%) ÷ (8.5%– 2.0%) = US$71b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$71b÷ ( 1 + 8.5%)10= US$31b

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$53b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$77.5, the company appears a touch undervalued at a 22% 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. 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 DuPont de Nemours 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 8.5%, which is based on a levered beta of 1.239. 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:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For DuPont de Nemours, we've put together three essential factors you should assess:

  1. Risks: To that end, you should learn about the 2 warning signs we've spotted with DuPont de Nemours (including 1 which is a bit unpleasant) .

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for DD's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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.