U.S. markets open in 8 hours 43 minutes
  • S&P Futures

    4,408.25
    -6.00 (-0.14%)
     
  • Dow Futures

    34,988.00
    -46.00 (-0.13%)
     
  • Nasdaq Futures

    15,100.75
    -17.00 (-0.11%)
     
  • Russell 2000 Futures

    2,208.40
    -5.00 (-0.23%)
     
  • Crude Oil

    72.18
    +0.27 (+0.38%)
     
  • Gold

    1,798.00
    -1.20 (-0.07%)
     
  • Silver

    25.25
    -0.07 (-0.29%)
     
  • EUR/USD

    1.1808
    0.0000 (-0.00%)
     
  • 10-Yr Bond

    1.2760
    -1.2760 (-100.00%)
     
  • Vix

    17.58
    -17.20 (-100.00%)
     
  • GBP/USD

    1.3828
    +0.0004 (+0.03%)
     
  • USD/JPY

    110.1900
    -0.1850 (-0.17%)
     
  • BTC-USD

    36,863.80
    -1,622.90 (-4.22%)
     
  • CMC Crypto 200

    872.12
    -43.37 (-4.74%)
     
  • FTSE 100

    7,025.43
    -2.15 (-0.03%)
     
  • Nikkei 225

    27,989.49
    +156.20 (+0.56%)
     

Is The Estée Lauder Companies Inc. (NYSE:EL) Worth US$299 Based On Its Intrinsic Value?

·5 min read

Today we will run through one way of estimating the intrinsic value of The Estée Lauder Companies Inc. (NYSE:EL) by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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.

Check out our latest analysis for Estée Lauder Companies

The calculation

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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.

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$2.40b

US$2.63b

US$3.02b

US$3.64b

US$4.03b

US$4.33b

US$4.57b

US$4.78b

US$4.96b

US$5.13b

Growth Rate Estimate Source

Analyst x10

Analyst x10

Analyst x8

Analyst x3

Analyst x3

Est @ 7.26%

Est @ 5.68%

Est @ 4.57%

Est @ 3.8%

Est @ 3.26%

Present Value ($, Millions) Discounted @ 6.7%

US$2.2k

US$2.3k

US$2.5k

US$2.8k

US$2.9k

US$2.9k

US$2.9k

US$2.8k

US$2.8k

US$2.7k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$27b

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 6.7%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$5.1b× (1 + 2.0%) ÷ (6.7%– 2.0%) = US$111b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$111b÷ ( 1 + 6.7%)10= US$58b

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$85b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$299, the company appears slightly overvalued at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Estée Lauder 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 6.7%, which is based on a levered beta of 1.000. 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:

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 exceeding the intrinsic value? For Estée Lauder Companies, we've put together three further aspects you should further examine:

  1. Risks: You should be aware of the 3 warning signs for Estée Lauder Companies we've uncovered before considering an investment in the company.

  2. Future Earnings: How does EL'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.

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.