U.S. markets open in 5 hours 23 minutes
  • S&P Futures

    3,756.75
    -8.75 (-0.23%)
     
  • Dow Futures

    30,811.00
    -67.00 (-0.22%)
     
  • Nasdaq Futures

    12,424.50
    -30.50 (-0.24%)
     
  • Russell 2000 Futures

    2,140.00
    -4.50 (-0.21%)
     
  • Crude Oil

    64.80
    +0.97 (+1.52%)
     
  • Gold

    1,691.30
    -9.40 (-0.55%)
     
  • Silver

    25.32
    -0.15 (-0.57%)
     
  • EUR/USD

    1.1940
    -0.0039 (-0.32%)
     
  • 10-Yr Bond

    1.5500
    0.0000 (0.00%)
     
  • Vix

    28.97
    +2.30 (+8.62%)
     
  • GBP/USD

    1.3844
    -0.0050 (-0.36%)
     
  • USD/JPY

    108.4000
    +0.4240 (+0.39%)
     
  • BTC-USD

    46,853.27
    -3,243.41 (-6.47%)
     
  • CMC Crypto 200

    936.73
    -50.48 (-5.11%)
     
  • FTSE 100

    6,601.00
    -49.88 (-0.75%)
     
  • Nikkei 225

    28,864.32
    -65.79 (-0.23%)
     

Estimating The Fair Value Of Textron Inc. (NYSE:TXT)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Today we will run through one way of estimating the intrinsic value of Textron Inc. (NYSE:TXT) by taking the expected future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for Textron

The model

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 begin with, we have to get estimates of 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.

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) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$585.2m

US$803.2m

US$833.5m

US$858.5m

US$881.8m

US$903.9m

US$925.3m

US$946.3m

US$967.1m

US$987.9m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x2

Est @ 3%

Est @ 2.71%

Est @ 2.51%

Est @ 2.37%

Est @ 2.27%

Est @ 2.2%

Est @ 2.15%

Present Value ($, Millions) Discounted @ 7.8%

US$543

US$691

US$665

US$635

US$605

US$575

US$546

US$518

US$491

US$465

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$5.7b

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 7.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$988m× (1 + 2.0%) ÷ (7.8%– 2.0%) = US$17b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$17b÷ ( 1 + 7.8%)10= US$8.2b

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$14b. 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$49.8, the company appears about fair value at a 18% discount to where the stock price trades currently. 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

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 Textron 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 7.8%, which is based on a levered beta of 1.104. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. 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 Textron, we've compiled three essential aspects you should consider:

  1. Risks: You should be aware of the 4 warning signs for Textron we've uncovered before considering an investment in the company.

  2. Future Earnings: How does TXT'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.