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

    4,220.84
    -3.95 (-0.09%)
     
  • Dow 30

    33,775.81
    -101.16 (-0.30%)
     
  • Nasdaq

    14,143.92
    +2.44 (+0.02%)
     
  • Russell 2000

    2,273.45
    -12.64 (-0.55%)
     
  • Crude Oil

    73.65
    -0.01 (-0.01%)
     
  • Gold

    1,774.40
    -8.50 (-0.48%)
     
  • Silver

    25.80
    -0.23 (-0.86%)
     
  • EUR/USD

    1.1905
    -0.0020 (-0.17%)
     
  • 10-Yr Bond

    1.4990
    +0.0150 (+1.01%)
     
  • GBP/USD

    1.3895
    -0.0038 (-0.27%)
     
  • USD/JPY

    110.6560
    +0.3580 (+0.32%)
     
  • BTC-USD

    28,993.67
    -3,974.87 (-12.06%)
     
  • CMC Crypto 200

    687.39
    -106.94 (-13.46%)
     
  • FTSE 100

    7,079.50
    +17.21 (+0.24%)
     
  • Nikkei 225

    28,884.13
    +873.20 (+3.12%)
     

A Look At The Intrinsic Value Of Forward Air Corporation (NASDAQ:FWRD)

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

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Forward Air Corporation (NASDAQ:FWRD) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. This is done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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 want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Forward Air

The calculation

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF ($, Millions)

US$68.5m

US$81.4m

US$72.5m

US$67.5m

US$64.6m

US$63.1m

US$62.5m

US$62.5m

US$63.0m

US$63.7m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ -10.92%

Est @ -6.98%

Est @ -4.22%

Est @ -2.29%

Est @ -0.93%

Est @ 0.01%

Est @ 0.67%

Est @ 1.14%

Present Value ($, Millions) Discounted @ 7.2%

US$63.9

US$70.8

US$58.8

US$51.0

US$45.6

US$41.5

US$38.4

US$35.8

US$33.6

US$31.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$470m

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 10-year government bond rate of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 7.2%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = US$64m× (1 + 2.2%) ÷ 7.2%– 2.2%) = US$1.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.3b÷ ( 1 + 7.2%)10= US$645m

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$1.1b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$45.6, 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.

NasdaqGS:FWRD Intrinsic value May 27th 2020
NasdaqGS:FWRD Intrinsic value May 27th 2020

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Forward Air 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 7.2%, which is based on a levered beta of 0.835. 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:

Whilst important, 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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/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 Forward Air, We've compiled three essential factors you should further examine:

  1. Risks: As an example, we've found 1 warning sign for Forward Air that you need to consider before investing here.

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

Love or hate this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.

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. Thank you for reading.