U.S. markets closed
  • S&P Futures

    3,652.00
    +28.75 (+0.79%)
     
  • Dow Futures

    29,832.00
    +203.00 (+0.69%)
     
  • Nasdaq Futures

    12,390.75
    +113.75 (+0.93%)
     
  • Russell 2000 Futures

    1,840.10
    +20.00 (+1.10%)
     
  • Crude Oil

    44.99
    -0.35 (-0.77%)
     
  • Gold

    1,783.40
    +2.50 (+0.14%)
     
  • Silver

    22.76
    +0.17 (+0.74%)
     
  • EUR/USD

    1.1955
    +0.0020 (+0.17%)
     
  • 10-Yr Bond

    0.8440
    +0.0020 (+0.24%)
     
  • Vix

    20.57
    -0.27 (-1.30%)
     
  • GBP/USD

    1.3348
    +0.0017 (+0.12%)
     
  • USD/JPY

    104.3520
    +0.0280 (+0.03%)
     
  • BTC-USD

    19,550.92
    +41.04 (+0.21%)
     
  • CMC Crypto 200

    384.50
    +19.90 (+5.46%)
     
  • FTSE 100

    6,266.19
    -101.39 (-1.59%)
     
  • Nikkei 225

    26,791.44
    +357.82 (+1.35%)
     

Hormel Foods Corporation (NYSE:HRL) Shares Could Be 33% Above Their Intrinsic Value Estimate

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Hormel Foods Corporation (NYSE:HRL) by taking the expected future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

View our latest analysis for Hormel Foods

Step by step through the calculation

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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$812.0m

US$878.5m

US$949.0m

US$993.0m

US$1.03b

US$1.06b

US$1.09b

US$1.12b

US$1.15b

US$1.18b

Growth Rate Estimate Source

Analyst x3

Analyst x2

Analyst x1

Analyst x1

Est @ 3.58%

Est @ 3.17%

Est @ 2.89%

Est @ 2.69%

Est @ 2.55%

Est @ 2.45%

Present Value ($, Millions) Discounted @ 7.0%

US$759

US$767

US$774

US$757

US$732

US$706

US$679

US$651

US$624

US$597

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$7.0b

The second stage is also known as Terminal Value, this is the business's cash flow after 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 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.2b× (1 + 2.2%) ÷ (7.0%– 2.2%) = US$25b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$25b÷ ( 1 + 7.0%)10= US$13b

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$20b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$48.8, the company appears reasonably expensive at the time of writing. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

The 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. 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 Hormel Foods 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 7.0%, 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.

Next Steps:

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?" 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. What is the reason for the share price exceeding the intrinsic value? For Hormel Foods, we've put together three fundamental elements you should explore:

  1. Risks: Take risks, for example - Hormel Foods has 1 warning sign we think you should be aware of.

  2. Future Earnings: How does HRL'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 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.