U.S. Markets open in 1 hr 19 mins
  • S&P Futures

    3,602.50
    +26.50 (+0.74%)
     
  • Dow Futures

    29,851.00
    +305.00 (+1.03%)
     
  • Nasdaq Futures

    11,939.75
    +34.50 (+0.29%)
     
  • Russell 2000 Futures

    1,841.30
    +24.20 (+1.33%)
     
  • Crude Oil

    43.65
    +0.59 (+1.37%)
     
  • Gold

    1,807.60
    -30.20 (-1.64%)
     
  • Silver

    23.12
    -0.51 (-2.15%)
     
  • EUR/USD

    1.1869
    +0.0024 (+0.2018%)
     
  • 10-Yr Bond

    0.8570
    0.0000 (0.00%)
     
  • Vix

    21.99
    -1.71 (-7.22%)
     
  • GBP/USD

    1.3329
    +0.0007 (+0.0493%)
     
  • USD/JPY

    104.5610
    +0.0730 (+0.0699%)
     
  • BTC-USD

    19,192.08
    +740.12 (+4.01%)
     
  • CMC Crypto 200

    377.91
    +16.48 (+4.56%)
     
  • FTSE 100

    6,409.21
    +75.37 (+1.19%)
     
  • Nikkei 225

    26,165.59
    +638.22 (+2.50%)
     

A Look At The Fair Value Of Brambles Limited (ASX:BXB)

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Brambles Limited (ASX:BXB) by projecting its future cash flows and then discounting them 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.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Brambles

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 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) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$254.3m

US$408.4m

US$468.4m

US$587.5m

US$648.0m

US$693.3m

US$731.9m

US$765.4m

US$795.1m

US$822.1m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x3

Analyst x2

Analyst x2

Est @ 6.99%

Est @ 5.57%

Est @ 4.58%

Est @ 3.88%

Est @ 3.4%

Present Value ($, Millions) Discounted @ 8.1%

US$235

US$349

US$370

US$430

US$438

US$434

US$423

US$409

US$393

US$376

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$3.9b

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 (2.3%) 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 8.1%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$822m× (1 + 2.3%) ÷ (8.1%– 2.3%) = US$14b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$14b÷ ( 1 + 8.1%)10= US$6.6b

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$10b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of AU$10.1, the company appears around fair value at the time of writing. 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

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Brambles 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 8.1%, which is based on a levered beta of 0.977. 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.

Moving On:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Brambles, we've compiled three fundamental aspects you should look at:

  1. Risks: Be aware that Brambles 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 BXB'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 Australian 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@simplywallst.com.