U.S. markets open in 3 hours 42 minutes
  • S&P Futures

    3,678.00
    +23.75 (+0.65%)
     
  • Dow Futures

    29,446.00
    +161.00 (+0.55%)
     
  • Nasdaq Futures

    11,289.50
    +61.25 (+0.55%)
     
  • Russell 2000 Futures

    1,697.60
    +15.50 (+0.92%)
     
  • Crude Oil

    82.05
    +0.82 (+1.01%)
     
  • Gold

    1,677.80
    +9.20 (+0.55%)
     
  • Silver

    19.09
    +0.38 (+2.02%)
     
  • EUR/USD

    0.9811
    -0.0009 (-0.09%)
     
  • 10-Yr Bond

    3.7470
    0.0000 (0.00%)
     
  • Vix

    31.06
    +0.88 (+2.92%)
     
  • GBP/USD

    1.1167
    +0.0043 (+0.39%)
     
  • USD/JPY

    144.3480
    -0.0950 (-0.07%)
     
  • BTC-USD

    19,522.84
    +41.81 (+0.21%)
     
  • CMC Crypto 200

    446.40
    +0.42 (+0.09%)
     
  • FTSE 100

    6,926.17
    +44.58 (+0.65%)
     
  • Nikkei 225

    25,937.21
    -484.84 (-1.83%)
     

Are Investors Undervaluing Newell Brands Inc. (NASDAQ:NWL) By 46%?

·6 min read

Does the September share price for Newell Brands Inc. (NASDAQ:NWL) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for Newell Brands

Step By Step Through The Calculation

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$824.9m

US$850.2m

US$871.6m

US$892.1m

US$911.9m

US$931.4m

US$950.8m

US$970.2m

US$989.7m

US$1.01b

Growth Rate Estimate Source

Analyst x3

Analyst x2

Est @ 2.52%

Est @ 2.35%

Est @ 2.22%

Est @ 2.14%

Est @ 2.08%

Est @ 2.04%

Est @ 2.01%

Est @ 1.99%

Present Value ($, Millions) Discounted @ 8.5%

US$760

US$722

US$683

US$644

US$607

US$571

US$537

US$506

US$475

US$447

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$6.0b

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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 8.5%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$1.0b× (1 + 1.9%) ÷ (8.5%– 1.9%) = US$16b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$16b÷ ( 1 + 8.5%)10= US$7.0b

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$13b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$17.0, the company appears quite good value at a 46% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

The Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Newell Brands 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 8.5%, which is based on a levered beta of 1.545. 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. DCF models are not the be-all and end-all of investment valuation. 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 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 Newell Brands, we've put together three further aspects you should assess:

  1. Risks: For example, we've discovered 3 warning signs for Newell Brands (2 are a bit unpleasant!) that you should be aware of before investing here.

  2. Future Earnings: How does NWL'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. 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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here