U.S. markets closed
  • S&P Futures

    3,291.50
    +28.00 (+0.86%)
     
  • Dow Futures

    26,641.00
    +232.00 (+0.88%)
     
  • Nasdaq Futures

    11,221.00
    +88.25 (+0.79%)
     
  • Russell 2000 Futures

    1,551.80
    +12.60 (+0.82%)
     
  • Crude Oil

    37.59
    +0.20 (+0.53%)
     
  • Gold

    1,876.80
    -2.40 (-0.13%)
     
  • Silver

    23.34
    -0.01 (-0.06%)
     
  • EUR/USD

    1.1756
    +0.0007 (+0.06%)
     
  • 10-Yr Bond

    0.7810
    +0.0030 (+0.39%)
     
  • Vix

    40.28
    +6.93 (+20.78%)
     
  • GBP/USD

    1.2993
    +0.0006 (+0.05%)
     
  • USD/JPY

    104.3290
    +0.0280 (+0.03%)
     
  • BTC-USD

    13,250.95
    -22.68 (-0.17%)
     
  • CMC Crypto 200

    261.93
    -10.76 (-3.95%)
     
  • FTSE 100

    5,582.80
    -146.19 (-2.55%)
     
  • Nikkei 225

    23,244.31
    -174.20 (-0.74%)
     

Investors Are Undervaluing REV Group, Inc. (NYSE:REVG) By 28.43%

Ajay Mannan

Want to participate in a short research study? Help shape the future of investing tools and receive a $60 prize!

In this article I am going to calculate the intrinsic value of REV Group, Inc. (NYSE:REVG) by taking the expected future cash flows and discounting them to their present value. I will be using the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. If you are reading this and its not February 2019 then I highly recommend you check out the latest calculation for REV Group by following the link below.

Check out our latest analysis for REV Group

The calculation

I’m 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 perpetual stable growth rate. In the first stage we need to estimate the cash flows to the business over the next five years. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount this to its value today and sum up the total to get the present value of these cash flows.

5-year cash flow forecast

2019

2020

2021

2022

2023

Levered FCF ($, Millions)

$94.65

$89.20

$96.00

$91.00

$101.53

Source

Analyst x2

Analyst x2

Analyst x1

Analyst x1

Est @ 11.57%

Present Value Discounted @ 15.29%

$82.10

$67.11

$62.64

$51.51

$49.84

Present Value of 5-year Cash Flow (PVCF)= US$313m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after the five years. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (2.7%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 15.3%.

Terminal Value (TV) = FCF2023 × (1 + g) ÷ (r – g) = US$102m × (1 + 2.7%) ÷ (15.3% – 2.7%) = US$830m

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$830m ÷ ( 1 + 15.3%)5 = US$408m

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$721m. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number. This results in an intrinsic value of $11.5. Compared to the current share price of $8.23, the stock is about right, perhaps slightly undervalued at a 28% discount to what it is available for right now.

NYSE:REVG Intrinsic Value Export February 2nd 19
NYSE:REVG Intrinsic Value Export February 2nd 19

The assumptions

I’d like to 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 my inputs, I recommend redoing the calculations yourself and playing with them. Because we are looking at REV Group as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 15.3%, which is based on a levered beta of 1.728. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For REVG, I’ve compiled three key aspects you should further research:

  1. Financial Health: Does REVG have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does REVG’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 High Quality Alternatives: Are there other high quality stocks you could be holding instead of REVG? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the NYSE every 6 hours. If you want to find the calculation for other stocks just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.