U.S. markets close in 4 hours 32 minutes
  • S&P 500

    4,402.83
    +1.37 (+0.03%)
     
  • Dow 30

    35,004.63
    -53.89 (-0.15%)
     
  • Nasdaq

    14,754.77
    +94.20 (+0.64%)
     
  • Russell 2000

    2,201.98
    +10.14 (+0.46%)
     
  • Crude Oil

    72.18
    +0.53 (+0.74%)
     
  • Gold

    1,799.70
    -0.10 (-0.01%)
     
  • Silver

    24.94
    +0.29 (+1.18%)
     
  • EUR/USD

    1.1809
    -0.0017 (-0.14%)
     
  • 10-Yr Bond

    1.2580
    +0.0240 (+1.94%)
     
  • GBP/USD

    1.3875
    -0.0004 (-0.03%)
     
  • USD/JPY

    110.0840
    +0.3170 (+0.29%)
     
  • BTC-USD

    39,637.64
    +1,298.83 (+3.39%)
     
  • CMC Crypto 200

    930.60
    +0.67 (+0.07%)
     
  • FTSE 100

    7,017.78
    +21.70 (+0.31%)
     
  • Nikkei 225

    27,581.66
    -388.56 (-1.39%)
     

Estimating The Fair Value Of Teradyne, Inc. (NASDAQ:TER)

·5 min read

How far off is Teradyne, Inc. (NASDAQ:TER) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

View our latest analysis for Teradyne

The method

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. To start off with, we need to estimate the next ten years of cash flows. 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, 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$847.0m

US$920.4m

US$1.00b

US$1.06b

US$1.11b

US$1.15b

US$1.19b

US$1.23b

US$1.26b

US$1.29b

Growth Rate Estimate Source

Analyst x5

Analyst x6

Analyst x1

Est @ 5.94%

Est @ 4.76%

Est @ 3.93%

Est @ 3.34%

Est @ 2.94%

Est @ 2.65%

Est @ 2.45%

Present Value ($, Millions) Discounted @ 7.3%

US$789

US$800

US$810

US$800

US$781

US$756

US$728

US$699

US$669

US$639

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$7.5b

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 (2.0%) 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 7.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.3b× (1 + 2.0%) ÷ (7.3%– 2.0%) = US$25b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$25b÷ ( 1 + 7.3%)10= US$12b

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$20b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$130, 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

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Teradyne 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 7.3%, which is based on a levered beta of 1.122. 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:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Teradyne, we've put together three additional aspects you should explore:

  1. Financial Health: Does TER 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. Future Earnings: How does TER'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. 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.