U.S. Markets open in 7 hrs 27 mins
  • S&P Futures

    3,652.75
    +29.50 (+0.81%)
     
  • Dow Futures

    29,847.00
    +218.00 (+0.74%)
     
  • Nasdaq Futures

    12,380.50
    +103.50 (+0.84%)
     
  • Russell 2000 Futures

    1,839.70
    +19.60 (+1.08%)
     
  • Crude Oil

    44.93
    -0.41 (-0.90%)
     
  • Gold

    1,788.50
    +7.60 (+0.43%)
     
  • Silver

    22.93
    +0.34 (+1.51%)
     
  • EUR/USD

    1.1960
    +0.0026 (+0.2153%)
     
  • 10-Yr Bond

    0.8440
    0.0000 (0.00%)
     
  • Vix

    20.57
    -0.27 (-1.30%)
     
  • GBP/USD

    1.3367
    +0.0035 (+0.2633%)
     
  • USD/JPY

    104.3600
    +0.0360 (+0.0345%)
     
  • BTC-USD

    19,319.56
    -244.98 (-1.25%)
     
  • CMC Crypto 200

    379.93
    +15.34 (+4.21%)
     
  • FTSE 100

    6,266.19
    -101.39 (-1.59%)
     
  • Nikkei 225

    26,787.54
    +353.92 (+1.34%)
     

A Look At The Intrinsic Value Of Caesarstone Ltd. (NASDAQ:CSTE)

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of Caesarstone Ltd. (NASDAQ:CSTE) by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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

View our latest analysis for Caesarstone

Step by step through the calculation

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. In the first stage we need to estimate the cash flows to the business over the next ten years. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$41.8m

US$38.0m

US$35.8m

US$34.6m

US$34.0m

US$33.9m

US$34.0m

US$34.3m

US$34.7m

US$35.2m

Growth Rate Estimate Source

Est @ -13.98%

Est @ -9.12%

Est @ -5.72%

Est @ -3.34%

Est @ -1.67%

Est @ -0.5%

Est @ 0.31%

Est @ 0.89%

Est @ 1.29%

Est @ 1.57%

Present Value ($, Millions) Discounted @ 11%

US$37.5

US$30.6

US$26.0

US$22.5

US$19.9

US$17.8

US$16.0

US$14.5

US$13.2

US$12.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$210m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (2.2%) 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 11%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$35m× (1 + 2.2%) ÷ (11%– 2.2%) = US$396m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$396m÷ ( 1 + 11%)10= US$136m

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$346m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$11.6, 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. 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 Caesarstone 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 11%, which is based on a levered beta of 1.245. 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. 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. For Caesarstone, we've put together three fundamental aspects you should assess:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 3 warning signs with Caesarstone (at least 1 which shouldn't be ignored) , and understanding these should be part of your investment process.

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

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@simplywallst.com.