U.S. markets close in 4 hours 6 minutes
  • S&P 500

    4,204.20
    +81.73 (+1.98%)
     
  • Dow 30

    33,289.02
    +514.61 (+1.57%)
     
  • Nasdaq

    12,824.31
    +330.38 (+2.64%)
     
  • Russell 2000

    1,960.51
    +47.62 (+2.49%)
     
  • Crude Oil

    90.27
    -0.23 (-0.25%)
     
  • Gold

    1,813.80
    +1.50 (+0.08%)
     
  • Silver

    20.72
    +0.24 (+1.16%)
     
  • EUR/USD

    1.0336
    +0.0118 (+1.16%)
     
  • 10-Yr Bond

    2.7630
    -0.0340 (-1.22%)
     
  • GBP/USD

    1.2248
    +0.0172 (+1.42%)
     
  • USD/JPY

    132.4640
    -2.6520 (-1.96%)
     
  • BTC-USD

    24,010.00
    +883.90 (+3.82%)
     
  • CMC Crypto 200

    564.78
    +33.56 (+6.32%)
     
  • FTSE 100

    7,507.11
    +18.96 (+0.25%)
     
  • Nikkei 225

    27,819.33
    -180.63 (-0.65%)
     

A Look At The Intrinsic Value Of ConocoPhillips (NYSE:COP)

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of ConocoPhillips (NYSE:COP) by taking the expected future cash flows and discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for ConocoPhillips

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 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$16.7b

US$14.3b

US$10.9b

US$7.54b

US$6.27b

US$5.57b

US$5.16b

US$4.93b

US$4.80b

US$4.75b

Growth Rate Estimate Source

Analyst x10

Analyst x6

Analyst x3

Analyst x1

Est @ -16.85%

Est @ -11.21%

Est @ -7.27%

Est @ -4.51%

Est @ -2.57%

Est @ -1.22%

Present Value ($, Millions) Discounted @ 7.4%

US$15.5k

US$12.4k

US$8.8k

US$5.7k

US$4.4k

US$3.6k

US$3.1k

US$2.8k

US$2.5k

US$2.3k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$61b

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 (1.9%) 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 7.4%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$4.7b× (1 + 1.9%) ÷ (7.4%– 1.9%) = US$89b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$89b÷ ( 1 + 7.4%)10= US$43b

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$105b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$82.9, the company appears around fair value at the time of writing. 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

Important 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 ConocoPhillips 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 7.4%, which is based on a levered beta of 1.287. 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:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. 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. 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 ConocoPhillips, we've put together three important aspects you should assess:

  1. Risks: As an example, we've found 3 warning signs for ConocoPhillips (1 shouldn't be ignored!) that you need to consider before investing here.

  2. Future Earnings: How does COP'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks 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