U.S. Markets open in 9 hrs 10 mins
  • S&P Futures

    3,793.75
    +3.25 (+0.09%)
     
  • Dow Futures

    30,811.00
    -17.00 (-0.06%)
     
  • Nasdaq Futures

    13,032.50
    +47.00 (+0.36%)
     
  • Russell 2000 Futures

    2,139.90
    -7.40 (-0.34%)
     
  • Crude Oil

    53.35
    +0.37 (+0.70%)
     
  • Gold

    1,849.00
    +8.80 (+0.48%)
     
  • Silver

    25.50
    +0.18 (+0.73%)
     
  • EUR/USD

    1.2146
    +0.0013 (+0.1093%)
     
  • 10-Yr Bond

    1.0920
    -0.0050 (-0.46%)
     
  • Vix

    23.24
    -1.10 (-4.52%)
     
  • GBP/USD

    1.3657
    +0.0023 (+0.1707%)
     
  • USD/JPY

    103.7500
    -0.1420 (-0.1367%)
     
  • BTC-USD

    35,288.73
    -605.53 (-1.69%)
     
  • CMC Crypto 200

    700.77
    +0.15 (+0.02%)
     
  • FTSE 100

    6,712.95
    -7.70 (-0.11%)
     
  • Nikkei 225

    28,480.43
    -153.07 (-0.53%)
     

An Intrinsic Calculation For JinkoSolar Holding Co., Ltd. (NYSE:JKS) Suggests It's 40% Undervalued

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of JinkoSolar Holding Co., Ltd. (NYSE:JKS) by taking the expected future cash flows and discounting them to their present 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.

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 JinkoSolar Holding

Crunching the numbers

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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CN¥, Millions)

-CN¥4.82b

CN¥1.81b

CN¥2.71b

CN¥3.66b

CN¥4.58b

CN¥5.41b

CN¥6.14b

CN¥6.75b

CN¥7.26b

CN¥7.69b

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 49.26%

Est @ 35.09%

Est @ 25.18%

Est @ 18.24%

Est @ 13.38%

Est @ 9.98%

Est @ 7.6%

Est @ 5.93%

Present Value (CN¥, Millions) Discounted @ 15%

-CN¥4.2k

CN¥1.4k

CN¥1.8k

CN¥2.1k

CN¥2.3k

CN¥2.4k

CN¥2.4k

CN¥2.3k

CN¥2.1k

CN¥2.0k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CN¥15b

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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 15%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CN¥7.7b× (1 + 2.0%) ÷ (15%– 2.0%) = CN¥63b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CN¥63b÷ ( 1 + 15%)10= CN¥16b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CN¥31b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$61.9, the company appears quite undervalued at a 40% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important 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 JinkoSolar Holding 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 15%, which is based on a levered beta of 2.000. 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:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Why is the intrinsic value higher than the current share price? For JinkoSolar Holding, there are three fundamental elements you should further examine:

  1. Risks: As an example, we've found 3 warning signs for JinkoSolar Holding (1 shouldn't be ignored!) that you need to consider before investing here.

  2. Future Earnings: How does JKS'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.