U.S. markets open in 8 hours 59 minutes
  • S&P Futures

    4,552.50
    +8.00 (+0.18%)
     
  • Dow Futures

    35,445.00
    +56.00 (+0.16%)
     
  • Nasdaq Futures

    15,618.50
    +31.25 (+0.20%)
     
  • Russell 2000 Futures

    2,256.50
    +7.00 (+0.31%)
     
  • Crude Oil

    81.10
    -1.56 (-1.89%)
     
  • Gold

    1,801.60
    +2.80 (+0.16%)
     
  • Silver

    24.11
    -0.08 (-0.33%)
     
  • EUR/USD

    1.1610
    +0.0004 (+0.03%)
     
  • 10-Yr Bond

    1.5290
    -1.6190 (-100.00%)
     
  • Vix

    16.98
    -15.98 (-100.00%)
     
  • GBP/USD

    1.3743
    +0.0000 (+0.00%)
     
  • USD/JPY

    113.5390
    -0.2710 (-0.24%)
     
  • BTC-USD

    58,953.73
    -2,327.41 (-3.80%)
     
  • CMC Crypto 200

    1,412.98
    -61.35 (-4.16%)
     
  • FTSE 100

    7,253.27
    -24.35 (-0.33%)
     
  • Nikkei 225

    28,809.30
    -288.94 (-0.99%)
     

Estimating The Fair Value Of Astec Industries, Inc. (NASDAQ:ASTE)

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Astec Industries, Inc. (NASDAQ:ASTE) as an investment opportunity 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. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 Astec Industries

The calculation

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$81.1m

US$74.4m

US$70.6m

US$68.4m

US$67.4m

US$67.1m

US$67.3m

US$67.8m

US$68.6m

US$69.5m

Growth Rate Estimate Source

Analyst x2

Est @ -8.23%

Est @ -5.17%

Est @ -3.02%

Est @ -1.52%

Est @ -0.46%

Est @ 0.27%

Est @ 0.79%

Est @ 1.15%

Est @ 1.4%

Present Value ($, Millions) Discounted @ 6.9%

US$75.9

US$65.1

US$57.8

US$52.4

US$48.3

US$45.0

US$42.2

US$39.8

US$37.6

US$35.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$499m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.0%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 6.9%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$70m× (1 + 2.0%) ÷ (6.9%– 2.0%) = US$1.4b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.4b÷ ( 1 + 6.9%)10= US$742m

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$1.2b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$59.4, the company appears around fair value at the time of writing. 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

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 Astec Industries 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 6.9%, which is based on a levered beta of 1.039. 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 ideally won't be the sole piece of analysis you scrutinize 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Astec Industries, we've compiled three relevant items you should look at:

  1. Risks: Take risks, for example - Astec Industries has 1 warning sign we think you should be aware of.

  2. Future Earnings: How does ASTE'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS 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.