U.S. markets open in 2 hours 46 minutes
  • S&P Futures

    3,827.25
    -15.25 (-0.40%)
     
  • Dow Futures

    30,678.00
    -164.00 (-0.53%)
     
  • Nasdaq Futures

    13,522.25
    +36.75 (+0.27%)
     
  • Russell 2000 Futures

    2,122.30
    -23.50 (-1.10%)
     
  • Crude Oil

    52.75
    +0.14 (+0.27%)
     
  • Gold

    1,840.70
    -10.20 (-0.55%)
     
  • Silver

    25.27
    -0.27 (-1.05%)
     
  • EUR/USD

    1.2124
    -0.0044 (-0.36%)
     
  • 10-Yr Bond

    1.0400
    0.0000 (0.00%)
     
  • Vix

    25.03
    +1.84 (+7.93%)
     
  • GBP/USD

    1.3710
    -0.0022 (-0.16%)
     
  • USD/JPY

    103.8430
    +0.2160 (+0.21%)
     
  • BTC-USD

    31,563.61
    -762.93 (-2.36%)
     
  • CMC Crypto 200

    634.26
    -5.66 (-0.88%)
     
  • FTSE 100

    6,609.42
    -44.59 (-0.67%)
     
  • Nikkei 225

    28,635.21
    +89.03 (+0.31%)
     

Are Investors Undervaluing Huntington Ingalls Industries, Inc. (NYSE:HII) By 41%?

Simply Wall St
·6 min read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Huntington Ingalls Industries, Inc. (NYSE:HII) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

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 want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Huntington Ingalls Industries

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) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$403.5m

US$633.3m

US$697.5m

US$708.0m

US$719.1m

US$731.4m

US$744.7m

US$758.7m

US$773.3m

US$788.5m

Growth Rate Estimate Source

Analyst x4

Analyst x3

Analyst x2

Analyst x1

Est @ 1.57%

Est @ 1.71%

Est @ 1.81%

Est @ 1.88%

Est @ 1.93%

Est @ 1.96%

Present Value ($, Millions) Discounted @ 7.6%

US$375

US$547

US$560

US$528

US$498

US$471

US$446

US$422

US$400

US$379

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$4.6b

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 7.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$788m× (1 + 2.0%) ÷ (7.6%– 2.0%) = US$14b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$14b÷ ( 1 + 7.6%)10= US$6.9b

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$12b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$169, the company appears quite good value 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

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 Huntington Ingalls Industries 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 7.6%, which is based on a levered beta of 1.064. 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.

Looking Ahead:

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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Huntington Ingalls Industries, we've put together three additional factors you should look at:

  1. Risks: Be aware that Huntington Ingalls Industries is showing 3 warning signs in our investment analysis , you should know about...

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

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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.