U.S. markets close in 1 hour 33 minutes
  • S&P 500

    4,404.60
    +3.14 (+0.07%)
     
  • Dow 30

    34,968.98
    -89.54 (-0.26%)
     
  • Nasdaq

    14,754.58
    +94.01 (+0.64%)
     
  • Russell 2000

    2,214.48
    +22.65 (+1.03%)
     
  • Crude Oil

    72.42
    +0.77 (+1.07%)
     
  • Gold

    1,796.80
    -3.00 (-0.17%)
     
  • Silver

    24.84
    +0.19 (+0.77%)
     
  • EUR/USD

    1.1813
    -0.0013 (-0.11%)
     
  • 10-Yr Bond

    1.2530
    +0.0190 (+1.54%)
     
  • GBP/USD

    1.3885
    +0.0006 (+0.04%)
     
  • USD/JPY

    110.1000
    +0.3330 (+0.30%)
     
  • BTC-USD

    39,544.41
    +1,848.24 (+4.90%)
     
  • CMC Crypto 200

    927.99
    -1.94 (-0.21%)
     
  • FTSE 100

    7,016.63
    +20.55 (+0.29%)
     
  • Nikkei 225

    27,581.66
    -388.56 (-1.39%)
     

Estimating The Intrinsic Value Of Ted Baker Plc (LON:TED)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Ted Baker Plc (LON:TED) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. I will be using 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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Ted Baker

The calculation

As Ted Baker operates in the luxury sector, we need to calculate the intrinsic value slightly differently. Instead of using free cash flows, which are hard to estimate and often not reported by analysts in this industry, dividends per share (DPS) payments are used. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. The 'Gordon Growth Model' is used, which simply assumes that dividend payments will continue to increase at a sustainable growth rate forever. For a number of reasons a very conservative growth rate is used that cannot exceed that of a company's Gross Domestic Product (GDP). In this case we used the 10-year government bond rate (1.2%). The expected dividend per share is then discounted to today's value at a cost of equity of 7.4%. Compared to the current share price of UK£4.0, the company appears about fair value at a 19% 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.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= UK£0.3 / (7.4% – 1.2%)

= UK£5.0

LSE:TED Intrinsic value, November 27th 2019
LSE:TED Intrinsic value, November 27th 2019

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Ted Baker 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 7.4%, which is based on a levered beta of 0.924. 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 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 Ted Baker, I've put together three relevant aspects you should further research:

  1. Financial Health: Does TED 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 TED'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: Are there other high quality stocks you could be holding instead of TED? 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 LSE every day. If you want to find the calculation for other stocks just search here.

If you spot an error that warrants correction, please contact the editor at 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. Simply Wall St has no position in the stocks mentioned.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Thank you for reading.