U.S. Markets close in 2 hrs 10 mins
  • S&P 500

    4,326.01
    -23.92 (-0.55%)
     
  • Dow 30

    34,091.37
    -76.72 (-0.22%)
     
  • Nasdaq

    13,402.75
    -139.37 (-1.03%)
     
  • Russell 2000

    1,939.03
    -37.44 (-1.89%)
     
  • Crude Oil

    86.73
    -0.62 (-0.71%)
     
  • Gold

    1,792.70
    -37.00 (-2.02%)
     
  • Silver

    22.67
    -1.14 (-4.80%)
     
  • EUR/USD

    1.1146
    -0.0099 (-0.8805%)
     
  • 10-Yr Bond

    1.7920
    -0.0560 (-3.03%)
     
  • Vix

    32.57
    +0.61 (+1.91%)
     
  • GBP/USD

    1.3377
    -0.0085 (-0.6327%)
     
  • USD/JPY

    115.2360
    +0.5760 (+0.5024%)
     
  • BTC-USD

    36,140.35
    -1,615.06 (-4.28%)
     
  • CMC Crypto 200

    825.43
    +5.93 (+0.72%)
     
  • FTSE 100

    7,554.31
    +84.53 (+1.13%)
     
  • Nikkei 225

    26,170.30
    -841.00 (-3.11%)
     

A Look At The Intrinsic Value Of Titan International Inc (NYSE:TWI)

  • Oops!
    Something went wrong.
    Please try again later.
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • TWI

Today I will be providing a simple run through of a valuation method used to estimate the attractiveness of Titan International Inc (NYSE:TWI) as an investment opportunity by estimating the company’s future cash flows and discounting them to their present value. I will be using the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. If you are reading this and its not December 2018 then I highly recommend you check out the latest calculation for Titan International by following the link below.

See our latest analysis for Titan International

The method

We are going to use a two-stage DCF 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. In the first stage we need to estimate the cash flows to the business over the next five years. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount this to its value today and sum up the total to get the present value of these cash flows.

5-year cash flow forecast

2019

2020

2021

2022

2023

Levered FCF ($, Millions)

$50.02

$64.85

$58.78

$53.28

$48.29

Source

Analyst x1

Analyst x1

Est @ -9.36%

Est @ -9.36%

Est @ -9.36%

Present Value Discounted @ 17.05%

$42.73

$47.33

$36.65

$28.38

$21.98

Present Value of 5-year Cash Flow (PVCF)= US$177m

After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 2.9%. We discount this to today’s value at a cost of equity of 17.1%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = US$48m × (1 + 2.9%) ÷ (17.1% – 2.9%) = US$353m

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$353m ÷ ( 1 + 17.1%)5 = US$160m

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$338m. The last step is to then divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) then we use the equivalent number. This results in an intrinsic value of $5.63. Compared to the current share price of $5.74, the stock is fair value, maybe slightly overvalued at the time of writing.

NYSE:TWI Intrinsic Value Export December 10th 18
NYSE:TWI Intrinsic Value Export December 10th 18

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don’t agree with my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Titan International as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 17.1%, which is based on a levered beta of 2. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn’t be the only metric you look at when researching a company. For TWI, there are three fundamental factors you should further examine:

  1. Financial Health: Does TWI have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does TWI’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: Are there other high quality stocks you could be holding instead of TWI? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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 past 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. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.