U.S. markets open in 1 hour 23 minutes
  • S&P Futures

    4,562.75
    -2.50 (-0.05%)
     
  • Dow Futures

    35,668.00
    +24.00 (+0.07%)
     
  • Nasdaq Futures

    15,526.75
    -18.25 (-0.12%)
     
  • Russell 2000 Futures

    2,285.30
    -8.60 (-0.37%)
     
  • Crude Oil

    83.54
    -1.11 (-1.31%)
     
  • Gold

    1,792.90
    -0.50 (-0.03%)
     
  • Silver

    24.06
    -0.03 (-0.12%)
     
  • EUR/USD

    1.1609
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    1.6190
    0.0000 (0.00%)
     
  • Vix

    16.06
    +0.82 (+5.38%)
     
  • GBP/USD

    1.3731
    -0.0032 (-0.23%)
     
  • USD/JPY

    113.7020
    -0.4270 (-0.37%)
     
  • BTC-USD

    58,645.84
    -4,213.36 (-6.70%)
     
  • CMC Crypto 200

    1,410.64
    -94.51 (-6.28%)
     
  • FTSE 100

    7,276.62
    -1.00 (-0.01%)
     
  • Nikkei 225

    29,098.24
    -7.77 (-0.03%)
     

An Intrinsic Calculation For Resideo Technologies, Inc. (NYSE:REZI) Suggests It's 47% Undervalued

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

In this article we are going to estimate the intrinsic value of Resideo Technologies, Inc. (NYSE:REZI) by taking the forecast future cash flows of the company and discounting them back to today's value. This will be done using the Discounted Cash Flow (DCF) model. 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Resideo Technologies

Step by step through the calculation

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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$229.7m

US$306.8m

US$365.5m

US$416.8m

US$460.2m

US$496.6m

US$527.1m

US$553.0m

US$575.4m

US$595.3m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 19.15%

Est @ 14.01%

Est @ 10.42%

Est @ 7.91%

Est @ 6.15%

Est @ 4.92%

Est @ 4.05%

Est @ 3.45%

Present Value ($, Millions) Discounted @ 9.3%

US$210

US$257

US$280

US$292

US$294

US$291

US$282

US$271

US$257

US$244

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$2.7b

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 9.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$595m× (1 + 2.0%) ÷ (9.3%– 2.0%) = US$8.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$8.3b÷ ( 1 + 9.3%)10= US$3.4b

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$6.1b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$22.5, the company appears quite undervalued at a 47% 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

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 Resideo Technologies 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 9.3%, which is based on a levered beta of 1.397. 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 ideally won't be the sole piece of analysis you scrutinize 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. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Can we work out why the company is trading at a discount to intrinsic value? For Resideo Technologies, we've compiled three pertinent items you should further research:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 3 warning signs with Resideo Technologies (at least 1 which can't be ignored) , and understanding these should be part of your investment process.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for REZI's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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.

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.