U.S. markets close in 2 hours 31 minutes
  • S&P 500

    4,336.08
    -96.91 (-2.19%)
     
  • Dow 30

    33,828.05
    -756.83 (-2.19%)
     
  • Nasdaq

    14,652.10
    -391.87 (-2.60%)
     
  • Russell 2000

    2,163.15
    -73.72 (-3.30%)
     
  • Crude Oil

    70.62
    -1.35 (-1.88%)
     
  • Gold

    1,762.20
    +10.80 (+0.62%)
     
  • Silver

    22.19
    -0.15 (-0.66%)
     
  • EUR/USD

    1.1732
    0.0000 (-0.00%)
     
  • 10-Yr Bond

    1.3010
    -0.0690 (-5.04%)
     
  • GBP/USD

    1.3657
    -0.0080 (-0.58%)
     
  • USD/JPY

    109.3770
    -0.5180 (-0.47%)
     
  • BTC-USD

    43,994.26
    -3,561.60 (-7.49%)
     
  • CMC Crypto 200

    1,100.30
    -34.09 (-3.00%)
     
  • FTSE 100

    6,903.91
    -59.73 (-0.86%)
     
  • Nikkei 225

    30,500.05
    +176.75 (+0.58%)
     

Are Investors Undervaluing Clean Harbors, Inc. (NYSE:CLH) By 28%?

  • 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 Clean Harbors, Inc. (NYSE:CLH) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. It may sound complicated, but actually it is quite simple!

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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Clean Harbors

What's the estimated valuation?

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

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$195.7m

US$221.0m

US$263.0m

US$291.0m

US$311.8m

US$329.6m

US$344.8m

US$358.3m

US$370.6m

US$381.9m

Growth Rate Estimate Source

Analyst x5

Analyst x2

Analyst x1

Analyst x1

Est @ 7.16%

Est @ 5.68%

Est @ 4.64%

Est @ 3.92%

Est @ 3.41%

Est @ 3.05%

Present Value ($, Millions) Discounted @ 9.0%

US$180

US$186

US$203

US$206

US$202

US$196

US$188

US$179

US$170

US$161

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.9b

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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 9.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$382m× (1 + 2.2%) ÷ (9.0%– 2.2%) = US$5.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$5.7b÷ ( 1 + 9.0%)10= US$2.4b

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$4.3b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$55.1, the company appears a touch undervalued at a 28% 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. 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 Clean Harbors 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 9.0%, which is based on a levered beta of 1.134. 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. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value higher than the current share price? For Clean Harbors, there are three essential aspects you should consider:

  1. Risks: To that end, you should be aware of the 2 warning signs we've spotted with Clean Harbors .

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for CLH'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. 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.