U.S. Markets close in 6 hrs 11 mins
  • S&P 500

    3,916.50
    -8.93 (-0.23%)
     
  • Dow 30

    31,916.93
    -44.93 (-0.14%)
     
  • Nasdaq

    13,566.97
    -31.00 (-0.23%)
     
  • Russell 2000

    2,280.30
    -4.08 (-0.18%)
     
  • Crude Oil

    62.86
    -0.36 (-0.57%)
     
  • Gold

    1,784.00
    -13.90 (-0.77%)
     
  • Silver

    27.99
    +0.06 (+0.22%)
     
  • EUR/USD

    1.2237
    +0.0068 (+0.5629%)
     
  • 10-Yr Bond

    1.4360
    +0.0470 (+3.38%)
     
  • Vix

    22.20
    +0.86 (+4.03%)
     
  • GBP/USD

    1.4174
    +0.0033 (+0.2339%)
     
  • USD/JPY

    106.1140
    +0.2320 (+0.2191%)
     
  • BTC-USD

    50,887.82
    +1,376.86 (+2.78%)
     
  • CMC Crypto 200

    1,016.73
    +22.07 (+2.22%)
     
  • FTSE 100

    6,678.69
    +19.72 (+0.30%)
     
  • Nikkei 225

    30,168.27
    +496.57 (+1.67%)
     

Is McCormick & Company, Incorporated (NYSE:MKC) Worth US$95.2 Based On Its Intrinsic Value?

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

How far off is McCormick & Company, Incorporated (NYSE:MKC) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for McCormick

The model

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To start off with, we need to estimate 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$795.0m

US$846.0m

US$824.0m

US$878.0m

US$900.1m

US$921.4m

US$942.3m

US$963.1m

US$983.8m

US$1.00b

Growth Rate Estimate Source

Analyst x5

Analyst x4

Analyst x1

Analyst x1

Est @ 2.51%

Est @ 2.37%

Est @ 2.27%

Est @ 2.2%

Est @ 2.15%

Est @ 2.12%

Present Value ($, Millions) Discounted @ 6.2%

US$748

US$750

US$687

US$690

US$666

US$641

US$618

US$594

US$571

US$549

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$6.5b

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.2%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$1.0b× (1 + 2.0%) ÷ (6.2%– 2.0%) = US$25b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$25b÷ ( 1 + 6.2%)10= US$13b

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$20b. 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$95.2, the company appears slightly overvalued 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.

dcf
dcf

Important 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 these result, have a go at the calculation yourself and play with the 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 McCormick 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 6.2%, which is based on a levered beta of 0.800. 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, 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. Can we work out why the company is trading at a premium to intrinsic value? For McCormick, we've put together three important items you should explore:

  1. Risks: Case in point, we've spotted 1 warning sign for McCormick you should be aware of.

  2. Future Earnings: How does MKC'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. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock 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.