U.S. markets closed
  • S&P Futures

    3,603.25
    +27.25 (+0.76%)
     
  • Dow Futures

    29,808.00
    +262.00 (+0.89%)
     
  • Nasdaq Futures

    11,971.75
    +66.50 (+0.56%)
     
  • Russell 2000 Futures

    1,837.80
    +20.70 (+1.14%)
     
  • Crude Oil

    43.47
    +0.41 (+0.95%)
     
  • Gold

    1,822.10
    -15.70 (-0.85%)
     
  • Silver

    23.42
    -0.21 (-0.88%)
     
  • EUR/USD

    1.1848
    +0.0003 (+0.02%)
     
  • 10-Yr Bond

    0.8570
    +0.0280 (+3.38%)
     
  • Vix

    22.66
    -1.04 (-4.39%)
     
  • GBP/USD

    1.3330
    +0.0008 (+0.06%)
     
  • USD/JPY

    104.5600
    +0.0720 (+0.07%)
     
  • BTC-USD

    18,309.93
    -22.57 (-0.12%)
     
  • CMC Crypto 200

    367.96
    +6.53 (+1.81%)
     
  • FTSE 100

    6,333.84
    -17.61 (-0.28%)
     
  • Nikkei 225

    26,236.90
    +709.53 (+2.78%)
     

Is Fortis Inc. (TSE:FTS) Worth CA$55.2 Based On Its Intrinsic Value?

Simply Wall St
·4 min read

Does the October share price for Fortis Inc. (TSE:FTS) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. One way to achieve this is by employing 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 would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. 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.

View our latest analysis for Fortis

The calculation

As Fortis operates in the electric utilities 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 5-year average of the 10-year government bond yield (1.7%). The expected dividend per share is then discounted to today's value at a cost of equity of 6.5%. Compared to the current share price of CA$55.2, the company appears slightly overvalued 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.

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

= CA$2.1 / (6.5% – 1.7%)

= CA$43.3

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 Fortis 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 6.5%, which is based on a levered beta of 0.800. 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 is only one of many factors that you need to assess for 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?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Why is the intrinsic value lower than the current share price? For Fortis, we've compiled three essential factors you should look at:

  1. Risks: To that end, you should learn about the 2 warning signs we've spotted with Fortis (including 1 which makes us a bit uncomfortable) .

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for FTS's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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 Canadian 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.