U.S. markets close in 4 hours 36 minutes
  • S&P 500

    4,174.60
    +39.62 (+0.96%)
     
  • Dow 30

    34,009.55
    +193.65 (+0.57%)
     
  • Nasdaq

    13,984.77
    +166.35 (+1.20%)
     
  • Russell 2000

    2,263.78
    +31.16 (+1.40%)
     
  • Crude Oil

    62.17
    +0.74 (+1.20%)
     
  • Gold

    1,775.60
    -6.40 (-0.36%)
     
  • Silver

    26.03
    -0.15 (-0.55%)
     
  • EUR/USD

    1.2063
    +0.0045 (+0.37%)
     
  • 10-Yr Bond

    1.5700
    +0.0160 (+1.03%)
     
  • GBP/USD

    1.3848
    +0.0005 (+0.04%)
     
  • USD/JPY

    108.0320
    +0.0720 (+0.07%)
     
  • BTC-USD

    49,156.74
    -5,516.75 (-10.09%)
     
  • CMC Crypto 200

    1,126.13
    +2.23 (+0.20%)
     
  • FTSE 100

    6,931.03
    -7.21 (-0.10%)
     
  • Nikkei 225

    29,020.63
    -167.54 (-0.57%)
     

A Look At The Intrinsic Value Of Eastman Chemical Company (NYSE:EMN)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Does the February share price for Eastman Chemical Company (NYSE:EMN) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Eastman Chemical

Is Eastman Chemical fairly valued?

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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, 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$1.06b

US$1.09b

US$1.15b

US$1.18b

US$1.21b

US$1.24b

US$1.27b

US$1.29b

US$1.32b

US$1.35b

Growth Rate Estimate Source

Analyst x6

Analyst x5

Analyst x2

Est @ 2.73%

Est @ 2.52%

Est @ 2.38%

Est @ 2.28%

Est @ 2.21%

Est @ 2.16%

Est @ 2.12%

Present Value ($, Millions) Discounted @ 7.9%

US$980

US$938

US$913

US$869

US$825

US$783

US$741

US$702

US$665

US$629

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$8.0b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 (2.0%) 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 7.9%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.3b× (1 + 2.0%) ÷ (7.9%– 2.0%) = US$23b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$23b÷ ( 1 + 7.9%)10= US$11b

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$19b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$113, the company appears about fair value at a 19% discount to where the stock price trades currently. 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

The assumptions

We would point out that 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 Eastman Chemical 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 7.9%, which is based on a levered beta of 1.127. 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 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 Eastman Chemical, we've compiled three important factors you should consider:

  1. Risks: Every company has them, and we've spotted 4 warning signs for Eastman Chemical you should know about.

  2. Future Earnings: How does EMN'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.

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 (at) simplywallst.com.