U.S. Markets open in 2 hrs 16 mins
  • S&P Futures

    3,632.50
    -0.25 (-0.01%)
     
  • Dow Futures

    29,960.00
    -38.00 (-0.13%)
     
  • Nasdaq Futures

    12,109.00
    +33.00 (+0.27%)
     
  • Russell 2000 Futures

    1,846.90
    -4.60 (-0.25%)
     
  • Crude Oil

    45.21
    +0.30 (+0.67%)
     
  • Gold

    1,810.30
    +5.70 (+0.32%)
     
  • Silver

    23.39
    +0.09 (+0.39%)
     
  • EUR/USD

    1.1886
    -0.0010 (-0.0832%)
     
  • 10-Yr Bond

    0.8820
    0.0000 (0.00%)
     
  • Vix

    22.12
    -0.54 (-2.38%)
     
  • GBP/USD

    1.3333
    -0.0025 (-0.1880%)
     
  • USD/JPY

    104.4950
    +0.0150 (+0.0144%)
     
  • BTC-USD

    19,186.21
    -80.43 (-0.42%)
     
  • CMC Crypto 200

    381.09
    +11.34 (+3.07%)
     
  • FTSE 100

    6,391.35
    -40.82 (-0.63%)
     
  • Nikkei 225

    26,296.86
    +131.27 (+0.50%)
     

Estimating The Fair Value Of Tejon Ranch Co. (NYSE:TRC)

Simply Wall St
·6 min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Tejon Ranch Co. (NYSE:TRC) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. I will use the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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 Tejon Ranch

Crunching the numbers

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 begin with, we have to get estimates of the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF ($, Millions)

US$19.4m

US$21.1m

US$22.5m

US$23.7m

US$24.7m

US$25.6m

US$26.5m

US$27.2m

US$28.0m

US$28.7m

Growth Rate Estimate Source

Est @ 11.27%

Est @ 8.55%

Est @ 6.65%

Est @ 5.32%

Est @ 4.39%

Est @ 3.74%

Est @ 3.28%

Est @ 2.97%

Est @ 2.74%

Est @ 2.59%

Present Value ($, Millions) Discounted @ 9.2%

US$17.8

US$17.7

US$17.3

US$16.6

US$15.9

US$15.1

US$14.3

US$13.5

US$12.7

US$11.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$152m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 10-year government bond rate of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 9.2%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = US$29m× (1 + 2.2%) ÷ 9.2%– 2.2%) = US$422m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$422m÷ ( 1 + 9.2%)10= US$175m

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$327m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$14.6, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

NYSE:TRC Intrinsic value May 28th 2020
NYSE:TRC Intrinsic value May 28th 2020

The assumptions

Now 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 Tejon Ranch 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 9.2%, which is based on a levered beta of 1.158. 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.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching 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?" 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. For Tejon Ranch, There are three further factors you should further examine:

  1. Financial Health: Does TRC have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. Simply Wall St updates its DCF calculation for every US stock every day, so if you want to find the intrinsic value of any other stock just search here.

Love or hate this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.

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. Thank you for reading.