U.S. markets open in 8 hours 38 minutes
  • S&P Futures

    3,727.25
    +37.00 (+1.00%)
     
  • Dow Futures

    29,789.00
    +251.00 (+0.85%)
     
  • Nasdaq Futures

    11,417.75
    +132.00 (+1.17%)
     
  • Russell 2000 Futures

    1,736.00
    +21.10 (+1.23%)
     
  • Crude Oil

    83.83
    +0.20 (+0.24%)
     
  • Gold

    1,709.60
    +7.60 (+0.45%)
     
  • Silver

    20.94
    +0.35 (+1.70%)
     
  • EUR/USD

    0.9835
    +0.0008 (+0.08%)
     
  • 10-Yr Bond

    3.6510
    0.0000 (0.00%)
     
  • Vix

    30.10
    -1.52 (-4.81%)
     
  • GBP/USD

    1.1317
    -0.0002 (-0.02%)
     
  • USD/JPY

    144.7800
    +0.1600 (+0.11%)
     
  • BTC-USD

    19,602.25
    +475.71 (+2.49%)
     
  • CMC Crypto 200

    446.12
    +10.76 (+2.47%)
     
  • FTSE 100

    6,908.76
    +14.95 (+0.22%)
     
  • Nikkei 225

    26,961.60
    +745.81 (+2.84%)
     

Is There An Opportunity With Brinker International, Inc.'s (NYSE:EAT) 34% Undervaluation?

·5 min read

Does the February share price for Brinker International, Inc. (NYSE:EAT) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. This will be done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Brinker International

Is Brinker International fairly valued?

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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$175.0m

US$222.2m

US$261.0m

US$244.0m

US$248.0m

US$252.0m

US$256.3m

US$260.9m

US$265.6m

US$270.5m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x2

Analyst x1

Analyst x1

Est @ 1.62%

Est @ 1.71%

Est @ 1.77%

Est @ 1.82%

Est @ 1.85%

Present Value ($, Millions) Discounted @ 9.7%

US$160

US$185

US$198

US$169

US$156

US$145

US$134

US$125

US$116

US$107

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.5b

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (1.9%) 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)= FCF2031 × (1 + g) ÷ (r – g) = US$271m× (1 + 1.9%) ÷ (9.7%– 1.9%) = US$3.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.6b÷ ( 1 + 9.7%)10= US$1.4b

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$2.9b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$42.8, the company appears quite good value at a 34% 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 Brinker International 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 1.829. 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:

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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. Why is the intrinsic value higher than the current share price? For Brinker International, we've compiled three fundamental items you should further research:

  1. Risks: For instance, we've identified 4 warning signs for Brinker International that you should be aware of.

  2. Future Earnings: How does EAT'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: 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. 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.

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.