U.S. markets open in 8 hours 46 minutes
  • S&P Futures

    4,135.50
    +7.75 (+0.19%)
     
  • Dow Futures

    33,757.00
    +48.00 (+0.14%)
     
  • Nasdaq Futures

    13,771.00
    +20.75 (+0.15%)
     
  • Russell 2000 Futures

    2,244.50
    +16.20 (+0.73%)
     
  • Crude Oil

    61.90
    +0.47 (+0.77%)
     
  • Gold

    1,784.60
    +2.60 (+0.15%)
     
  • Silver

    26.19
    +0.01 (+0.04%)
     
  • EUR/USD

    1.2031
    +0.0013 (+0.11%)
     
  • 10-Yr Bond

    1.5540
    -1.5540 (-100.00%)
     
  • Vix

    18.71
    +1.21 (+6.91%)
     
  • GBP/USD

    1.3860
    +0.0017 (+0.12%)
     
  • USD/JPY

    107.8730
    -0.0870 (-0.08%)
     
  • BTC-USD

    49,510.90
    -4,237.53 (-7.88%)
     
  • CMC Crypto 200

    1,123.39
    -119.67 (-9.63%)
     
  • FTSE 100

    6,938.24
    +42.95 (+0.62%)
     
  • Nikkei 225

    28,994.25
    -193.92 (-0.66%)
     

Nordstrom, Inc.'s (NYSE:JWN) Intrinsic Value Is Potentially 29% Above Its Share Price

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·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 Nordstrom, Inc. (NYSE:JWN) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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. 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 Nordstrom

Step by step through the calculation

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

-US$381.5m

US$601.0m

US$583.3m

US$575.7m

US$573.9m

US$576.2m

US$581.4m

US$588.5m

US$597.2m

US$607.1m

Growth Rate Estimate Source

Analyst x2

Analyst x3

Analyst x3

Est @ -1.31%

Est @ -0.31%

Est @ 0.4%

Est @ 0.89%

Est @ 1.24%

Est @ 1.48%

Est @ 1.65%

Present Value ($, Millions) Discounted @ 8.5%

-US$352

US$511

US$457

US$416

US$382

US$354

US$329

US$307

US$287

US$269

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$3.0b

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 8.5%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$607m× (1 + 2.0%) ÷ (8.5%– 2.0%) = US$9.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$9.6b÷ ( 1 + 8.5%)10= US$4.3b

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$7.2b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$35.5, the company appears a touch undervalued at a 23% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Nordstrom 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 8.5%, which is based on a levered beta of 1.229. 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.

Moving On:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching 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 example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. Why is the intrinsic value higher than the current share price? For Nordstrom, there are three pertinent aspects you should explore:

  1. Risks: Every company has them, and we've spotted 3 warning signs for Nordstrom (of which 1 is concerning!) you should know about.

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

  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.