U.S. markets open in 8 hours 42 minutes
  • S&P Futures

    4,538.50
    +2.00 (+0.04%)
     
  • Dow Futures

    35,558.00
    +1.00 (+0.00%)
     
  • Nasdaq Futures

    15,352.00
    +11.00 (+0.07%)
     
  • Russell 2000 Futures

    2,289.40
    +0.60 (+0.03%)
     
  • Crude Oil

    84.57
    +0.81 (+0.97%)
     
  • Gold

    1,799.00
    +2.70 (+0.15%)
     
  • Silver

    24.54
    +0.09 (+0.37%)
     
  • EUR/USD

    1.1662
    +0.0016 (+0.14%)
     
  • 10-Yr Bond

    1.6550
    -1.6550 (-100.00%)
     
  • Vix

    15.43
    -15.01 (-100.00%)
     
  • GBP/USD

    1.3783
    +0.0024 (+0.17%)
     
  • USD/JPY

    113.6800
    +0.2200 (+0.19%)
     
  • BTC-USD

    62,004.68
    +982.98 (+1.61%)
     
  • CMC Crypto 200

    1,453.34
    -49.70 (-3.31%)
     
  • FTSE 100

    7,204.55
    +14.25 (+0.20%)
     
  • Nikkei 225

    28,561.74
    -243.11 (-0.84%)
     

A Look At The Intrinsic Value Of Liberty Oilfield Services Inc. (NYSE:LBRT)

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

How far off is Liberty Oilfield Services Inc. (NYSE:LBRT) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

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 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.

View our latest analysis for Liberty Oilfield Services

Is Liberty Oilfield Services 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. 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$14.4m

US$144.8m

US$198.5m

US$157.0m

US$223.0m

US$241.0m

US$256.0m

US$268.7m

US$279.7m

US$289.3m

Growth Rate Estimate Source

Analyst x6

Analyst x7

Analyst x2

Analyst x1

Analyst x1

Est @ 8.06%

Est @ 6.24%

Est @ 4.96%

Est @ 4.07%

Est @ 3.45%

Present Value ($, Millions) Discounted @ 9.7%

US$13.1

US$120

US$150

US$108

US$140

US$138

US$134

US$128

US$122

US$115

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.2b

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 (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 9.7%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$289m× (1 + 2.0%) ÷ (9.7%– 2.0%) = US$3.8b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.8b÷ ( 1 + 9.7%)10= US$1.5b

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$2.7b. 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$14.1, the company appears about fair value at a 5.7% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

The 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 Liberty Oilfield Services 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 9.7%, which is based on a levered beta of 1.634. 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.

Looking Ahead:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. 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 Liberty Oilfield Services, we've put together three pertinent elements you should look at:

  1. Risks: For instance, we've identified 3 warning signs for Liberty Oilfield Services (1 is concerning) you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for LBRT's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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 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.