U.S. markets close in 6 hours 6 minutes
  • S&P 500

    3,751.36
    -73.97 (-1.93%)
     
  • Dow 30

    30,505.69
    -591.57 (-1.90%)
     
  • Nasdaq

    10,949.70
    -178.14 (-1.60%)
     
  • Russell 2000

    1,689.98
    -37.78 (-2.19%)
     
  • Crude Oil

    102.89
    -5.54 (-5.11%)
     
  • Gold

    1,791.20
    -10.30 (-0.57%)
     
  • Silver

    19.50
    -0.17 (-0.87%)
     
  • EUR/USD

    1.0273
    -0.0151 (-1.45%)
     
  • 10-Yr Bond

    2.8090
    -0.0800 (-2.77%)
     
  • GBP/USD

    1.1966
    -0.0138 (-1.14%)
     
  • USD/JPY

    135.7380
    +0.0780 (+0.06%)
     
  • BTC-USD

    19,459.19
    -106.46 (-0.54%)
     
  • CMC Crypto 200

    422.14
    -17.89 (-4.06%)
     
  • FTSE 100

    7,059.70
    -172.95 (-2.39%)
     
  • Nikkei 225

    26,423.47
    +269.66 (+1.03%)
     

An Intrinsic Calculation For 3M Company (NYSE:MMM) Suggests It's 46% Undervalued

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of 3M Company (NYSE:MMM) as an investment opportunity 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. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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. 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 3M

The model

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. 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) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$5.59b

US$6.14b

US$6.67b

US$7.33b

US$7.10b

US$7.00b

US$6.97b

US$6.98b

US$7.04b

US$7.11b

Growth Rate Estimate Source

Analyst x10

Analyst x9

Analyst x4

Analyst x2

Analyst x1

Est @ -1.46%

Est @ -0.45%

Est @ 0.26%

Est @ 0.76%

Est @ 1.11%

Present Value ($, Millions) Discounted @ 6.1%

US$5.3k

US$5.5k

US$5.6k

US$5.8k

US$5.3k

US$4.9k

US$4.6k

US$4.4k

US$4.1k

US$3.9k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$49b

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 (1.9%) 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 6.1%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$7.1b× (1 + 1.9%) ÷ (6.1%– 1.9%) = US$175b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$175b÷ ( 1 + 6.1%)10= US$97b

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$146b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$138, the company appears quite undervalued at a 46% discount to where the stock price trades currently. 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

Now 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 3M 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 6.1%, which is based on a levered beta of 0.980. 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.

Moving On:

Although the valuation of a company is important, it is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or 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 sitting below the intrinsic value? For 3M, there are three essential aspects you should consider:

  1. Risks: For example, we've discovered 1 warning sign for 3M that you should be aware of before investing here.

  2. Future Earnings: How does MMM'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. 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.