U.S. markets closed

A Look At The Intrinsic Value Of Dynegy Inc (NYSE:DYN)

Saundra Reilly

In this article I am going to calculate the intrinsic value of Dynegy Inc (NYSE:DYN) using the discounted cash flows (DCF) model. If you want to learn more about this method, the basis for my calculations can be found in detail in the Simply Wall St analysis model. Also note that this article was written in February 2018 so be sure check the latest calculation for Dynegy here.

Is DYN fairly valued?

I use what is known as the 2-stage 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. To start off, I took the analyst consensus forecast of DYN’s levered free cash flow (FCF) over the next five years and discounted these figures at the cost of equity of 16.22%. When estimates weren’t available, I’ve extrapolated the average annual growth rate over the previous five years, capped at a reasonable level. This resulted in a present value of 5-year cash flow of $1,011.4M. Want to know how I arrived at this number? Take a look at our detailed analysis here.

NYSE:DYN Future Profit Feb 21st 18

The graph above shows how DYN’s earnings are expected to move going forward, which should give you some color on DYN’s outlook. Next, I determine the terminal value, which is the business’s cash flow after the first stage. I’ve decided to use the 10-year government bond rate of 2.8% as the perpetual growth rate, which is rightly below GDP growth, but more towards the conservative side. The present value of the terminal value after discounting it back five years is $460.7M.

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is $1,472.1M. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value of $11.21, which, compared to the current share price of $12.18, we find that Dynegy is fair value, maybe slightly overvalued at the time of writing.

Next Steps:

Although the valuation of a company is important, it shouldn’t be the only metric you look at when researching a company.

For DYN, there are three fundamental factors you should further research:

PS. Simply Wall St does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock just search here.


To help readers see pass 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.