U.S. markets open in 8 hours 41 minutes
  • S&P Futures

    3,951.25
    +6.25 (+0.16%)
     
  • Dow Futures

    33,683.00
    +50.00 (+0.15%)
     
  • Nasdaq Futures

    11,588.25
    +22.25 (+0.19%)
     
  • Russell 2000 Futures

    1,815.90
    +1.80 (+0.10%)
     
  • Crude Oil

    74.36
    +0.11 (+0.15%)
     
  • Gold

    1,785.10
    +2.70 (+0.15%)
     
  • Silver

    22.43
    +0.10 (+0.45%)
     
  • EUR/USD

    1.0469
    0.0000 (-0.00%)
     
  • 10-Yr Bond

    3.5130
    -3.5130 (-100.00%)
     
  • Vix

    22.17
    -20.75 (-100.00%)
     
  • GBP/USD

    1.2130
    -0.0004 (-0.03%)
     
  • USD/JPY

    137.2800
    +0.3200 (+0.23%)
     
  • BTC-USD

    17,015.52
    +21.85 (+0.13%)
     
  • CMC Crypto 200

    401.56
    -0.25 (-0.06%)
     
  • FTSE 100

    7,521.39
    -46.15 (-0.61%)
     
  • Nikkei 225

    27,719.63
    -166.24 (-0.60%)
     

The Home Depot, Inc.'s (NYSE:HD) Intrinsic Value Is Potentially 47% Above Its Share Price

In this article we are going to estimate the intrinsic value of The Home Depot, Inc. (NYSE:HD) by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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.

See our latest analysis for Home Depot

Step By Step Through The Calculation

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$16.0b

US$17.7b

US$18.1b

US$18.5b

US$19.3b

US$19.8b

US$20.2b

US$20.7b

US$21.1b

US$21.6b

Growth Rate Estimate Source

Analyst x7

Analyst x7

Analyst x5

Analyst x2

Analyst x2

Est @ 2.56%

Est @ 2.38%

Est @ 2.25%

Est @ 2.15%

Est @ 2.09%

Present Value ($, Millions) Discounted @ 6.4%

US$15.0k

US$15.6k

US$15.1k

US$14.4k

US$14.2k

US$13.6k

US$13.1k

US$12.6k

US$12.1k

US$11.6k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$137b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 6.4%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$22b× (1 + 1.9%) ÷ (6.4%– 1.9%) = US$496b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$496b÷ ( 1 + 6.4%)10= US$268b

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$405b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$269, the company appears quite undervalued at a 32% 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

We would point out that 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 Home Depot 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 6.4%, which is based on a levered beta of 1.045. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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. Can we work out why the company is trading at a discount to intrinsic value? For Home Depot, we've compiled three essential factors you should assess:

  1. Risks: For instance, we've identified 2 warning signs for Home Depot that you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for HD'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 American stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here