U.S. markets open in 6 hours 35 minutes
  • S&P Futures

    3,435.75
    +13.00 (+0.38%)
     
  • Dow Futures

    28,171.00
    +71.00 (+0.25%)
     
  • Nasdaq Futures

    11,709.75
    +59.50 (+0.51%)
     
  • Russell 2000 Futures

    1,620.40
    +9.10 (+0.56%)
     
  • Crude Oil

    40.84
    +0.01 (+0.02%)
     
  • Gold

    1,905.20
    -6.50 (-0.34%)
     
  • Silver

    24.56
    -0.14 (-0.56%)
     
  • EUR/USD

    1.1777
    +0.0004 (+0.04%)
     
  • 10-Yr Bond

    0.7610
    0.0000 (0.00%)
     
  • Vix

    29.18
    +1.77 (+6.46%)
     
  • GBP/USD

    1.2945
    +0.0004 (+0.03%)
     
  • USD/JPY

    105.5100
    +0.0800 (+0.08%)
     
  • BTC-USD

    11,774.55
    +717.54 (+6.49%)
     
  • CMC Crypto 200

    239.32
    +5.65 (+2.42%)
     
  • FTSE 100

    5,884.65
    -34.93 (-0.59%)
     
  • Nikkei 225

    23,567.04
    -104.09 (-0.44%)
     

FTI Consulting, Inc.'s (NYSE:FCN) Intrinsic Value Is Potentially 51% Above Its Share Price

Simply Wall St
·6 mins read

Does the September share price for FTI Consulting, Inc. (NYSE:FCN) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for FTI Consulting

Is FTI Consulting fairly valued?

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$275.1m

US$298.3m

US$317.9m

US$334.6m

US$349.2m

US$362.1m

US$374.0m

US$385.0m

US$395.5m

US$405.7m

Growth Rate Estimate Source

Analyst x1

Est @ 8.43%

Est @ 6.57%

Est @ 5.26%

Est @ 4.35%

Est @ 3.71%

Est @ 3.26%

Est @ 2.95%

Est @ 2.73%

Est @ 2.58%

Present Value ($, Millions) Discounted @ 7.9%

US$255

US$256

US$253

US$247

US$239

US$229

US$219

US$209

US$199

US$189

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$2.3b

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 (2.2%) 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 7.9%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$406m× (1 + 2.2%) ÷ (7.9%– 2.2%) = US$7.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$7.3b÷ ( 1 + 7.9%)10= US$3.4b

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$5.7b. 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$106, the company appears quite good value at a 34% 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

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 FTI Consulting 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 7.9%, which is based on a levered beta of 0.948. 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. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For FTI Consulting, there are three additional elements you should look at:

  1. Risks: You should be aware of the 1 warning sign for FTI Consulting we've uncovered before considering an investment in the company.

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

  3. 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!

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@simplywallst.com.