U.S. Markets closed
  • S&P Futures

    3,686.75
    -22.25 (-0.60%)
     
  • Dow Futures

    29,515.00
    -154.00 (-0.52%)
     
  • Nasdaq Futures

    11,307.25
    -69.50 (-0.61%)
     
  • Russell 2000 Futures

    1,675.30
    -10.80 (-0.64%)
     
  • Crude Oil

    79.01
    +0.27 (+0.34%)
     
  • Gold

    1,648.00
    -7.60 (-0.46%)
     
  • Silver

    18.67
    -0.24 (-1.30%)
     
  • EUR/USD

    0.9646
    -0.0042 (-0.4341%)
     
  • 10-Yr Bond

    3.6970
    -0.0110 (-0.30%)
     
  • Vix

    29.92
    +2.57 (+9.40%)
     
  • GBP/USD

    1.0503
    -0.0353 (-3.2549%)
     
  • USD/JPY

    143.8270
    +0.5070 (+0.3537%)
     
  • BTC-USD

    18,827.13
    -108.26 (-0.57%)
     
  • CMC Crypto 200

    432.09
    -12.44 (-2.80%)
     
  • FTSE 100

    7,018.60
    -140.92 (-1.97%)
     
  • Nikkei 225

    26,552.91
    -600.92 (-2.21%)
     

Is McGrath RentCorp (NASDAQ:MGRC) Trading At A 32% Discount?

·5 min read

In this article we are going to estimate the intrinsic value of McGrath RentCorp (NASDAQ:MGRC) by projecting its future cash flows and then discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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.

Check out our latest analysis for McGrath RentCorp

Crunching the numbers

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. 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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$101.6m

US$123.5m

US$131.5m

US$138.3m

US$144.0m

US$149.0m

US$153.5m

US$157.6m

US$161.5m

US$165.2m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 6.48%

Est @ 5.11%

Est @ 4.16%

Est @ 3.48%

Est @ 3.02%

Est @ 2.69%

Est @ 2.46%

Est @ 2.3%

Present Value ($, Millions) Discounted @ 6.8%

US$95.2

US$108

US$108

US$106

US$104

US$101

US$97.0

US$93.3

US$89.5

US$85.8

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$988m

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. 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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 6.8%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$165m× (1 + 1.9%) ÷ (6.8%– 1.9%) = US$3.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.5b÷ ( 1 + 6.8%)10= US$1.8b

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$2.8b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$77.6, the company appears quite good value at a 32% 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

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 McGrath RentCorp 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 6.8%, which is based on a levered beta of 1.145. 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. DCF models are not the be-all and end-all of investment valuation. 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. What is the reason for the share price sitting below the intrinsic value? For McGrath RentCorp, we've put together three relevant factors you should consider:

  1. Risks: Case in point, we've spotted 2 warning signs for McGrath RentCorp you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for MGRC'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 NASDAQGS every day. If you want to find the calculation for other stocks just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.