U.S. markets open in 5 hours 27 minutes
  • S&P Futures

    3,420.25
    -31.50 (-0.91%)
     
  • Dow Futures

    27,913.00
    -276.00 (-0.98%)
     
  • Nasdaq Futures

    11,573.25
    -90.25 (-0.77%)
     
  • Russell 2000 Futures

    1,615.60
    -20.00 (-1.22%)
     
  • Crude Oil

    38.60
    -1.25 (-3.14%)
     
  • Gold

    1,903.00
    -2.20 (-0.12%)
     
  • Silver

    24.34
    -0.33 (-1.36%)
     
  • EUR/USD

    1.1830
    -0.0038 (-0.32%)
     
  • 10-Yr Bond

    0.8410
    0.0000 (0.00%)
     
  • Vix

    29.82
    +1.71 (+6.08%)
     
  • GBP/USD

    1.3008
    -0.0030 (-0.23%)
     
  • USD/JPY

    104.8650
    +0.1750 (+0.17%)
     
  • BTC-USD

    13,043.91
    -33.11 (-0.25%)
     
  • CMC Crypto 200

    262.00
    +0.54 (+0.21%)
     
  • FTSE 100

    5,860.28
    0.00 (0.00%)
     
  • Nikkei 225

    23,494.34
    -22.25 (-0.09%)
     

Estimating The Fair Value Of Covanta Holding Corporation (NYSE:CVA)

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Covanta Holding Corporation (NYSE:CVA) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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.

See our latest analysis for Covanta Holding

The model

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, 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$98.5m

US$106.7m

US$124.7m

US$152.2m

US$169.0m

US$183.2m

US$195.3m

US$205.5m

US$214.4m

US$222.4m

Growth Rate Estimate Source

Analyst x5

Analyst x3

Analyst x2

Analyst x2

Est @ 11.06%

Est @ 8.41%

Est @ 6.55%

Est @ 5.25%

Est @ 4.34%

Est @ 3.71%

Present Value ($, Millions) Discounted @ 13%

US$87.2

US$83.6

US$86.4

US$93.3

US$91.7

US$88.0

US$82.9

US$77.3

US$71.3

US$65.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$827m

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. 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 (2.2%) 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 13%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$222m× (1 + 2.2%) ÷ (13%– 2.2%) = US$2.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.1b÷ ( 1 + 13%)10= US$620m

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$1.4b. 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$9.7, the company appears about fair value at a 11% 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

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. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Covanta Holding 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 13%, which is based on a levered beta of 1.795. 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 shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Covanta Holding, we've put together three further factors you should explore:

  1. Risks: We feel that you should assess the 3 warning signs for Covanta Holding (2 are potentially serious!) we've flagged before making an investment in the company.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for CVA'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@simplywallst.com.