U.S. markets close in 31 minutes
  • S&P 500

    3,828.63
    -96.80 (-2.47%)
     
  • Dow 30

    31,390.64
    -571.22 (-1.79%)
     
  • Nasdaq

    13,132.26
    -465.71 (-3.42%)
     
  • Russell 2000

    2,218.21
    -66.17 (-2.90%)
     
  • Crude Oil

    63.37
    +0.15 (+0.24%)
     
  • Gold

    1,771.20
    -26.70 (-1.49%)
     
  • Silver

    27.52
    -0.41 (-1.46%)
     
  • EUR/USD

    1.2173
    +0.0004 (+0.04%)
     
  • 10-Yr Bond

    1.5180
    +0.1290 (+9.29%)
     
  • GBP/USD

    1.4021
    -0.0120 (-0.85%)
     
  • USD/JPY

    106.2450
    +0.3630 (+0.34%)
     
  • BTC-USD

    49,427.84
    -89.27 (-0.18%)
     
  • CMC Crypto 200

    991.01
    -3.65 (-0.37%)
     
  • FTSE 100

    6,651.96
    -7.01 (-0.11%)
     
  • Nikkei 225

    30,168.27
    +496.57 (+1.67%)
     

An Intrinsic Calculation For Freeport-McMoRan Inc. (NYSE:FCX) Suggests It's 41% Undervalued

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

Does the February share price for Freeport-McMoRan Inc. (NYSE:FCX) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for Freeport-McMoRan

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. To begin with, we have to get estimates of 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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$3.61b

US$3.99b

US$5.36b

US$5.60b

US$5.52b

US$5.51b

US$5.54b

US$5.59b

US$5.66b

US$5.74b

Growth Rate Estimate Source

Analyst x9

Analyst x10

Analyst x6

Analyst x5

Analyst x3

Est @ -0.24%

Est @ 0.45%

Est @ 0.92%

Est @ 1.26%

Est @ 1.49%

Present Value ($, Millions) Discounted @ 8.3%

US$3.3k

US$3.4k

US$4.2k

US$4.1k

US$3.7k

US$3.4k

US$3.2k

US$3.0k

US$2.8k

US$2.6k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$34b

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 (2.0%) 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 8.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$5.7b× (1 + 2.0%) ÷ (8.3%– 2.0%) = US$94b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$94b÷ ( 1 + 8.3%)10= US$43b

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$76b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$31.2, the company appears quite undervalued at a 41% 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

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. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Freeport-McMoRan 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 8.3%, which is based on a levered beta of 1.188. 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:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. Why is the intrinsic value higher than the current share price? For Freeport-McMoRan, we've put together three additional items you should consider:

  1. Risks: You should be aware of the 3 warning signs for Freeport-McMoRan we've uncovered before considering an investment in the company.

  2. Future Earnings: How does FCX'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 (at) simplywallst.com.