U.S. markets open in 9 hours 14 minutes
  • S&P Futures

    3,252.00
    +14.00 (+0.43%)
     
  • Dow Futures

    26,833.00
    +118.00 (+0.44%)
     
  • Nasdaq Futures

    10,934.25
    +42.50 (+0.39%)
     
  • Russell 2000 Futures

    1,458.30
    +11.30 (+0.78%)
     
  • Crude Oil

    40.53
    +0.22 (+0.55%)
     
  • Gold

    1,872.80
    -4.10 (-0.22%)
     
  • Silver

    23.22
    +0.02 (+0.08%)
     
  • EUR/USD

    1.1667
    -0.0008 (-0.07%)
     
  • 10-Yr Bond

    0.6660
    -0.0100 (-1.48%)
     
  • Vix

    28.51
    -0.07 (-0.24%)
     
  • GBP/USD

    1.2753
    +0.0001 (+0.01%)
     
  • USD/JPY

    105.4230
    +0.0210 (+0.02%)
     
  • BTC-USD

    10,691.46
    -69.13 (-0.64%)
     
  • CMC Crypto 200

    217.80
    +8.86 (+4.24%)
     
  • FTSE 100

    5,822.78
    -76.48 (-1.30%)
     
  • Nikkei 225

    23,160.69
    +72.87 (+0.32%)
     

Is There An Opportunity With Integer Holdings Corporation's (NYSE:ITGR) 34% Undervaluation?

Simply Wall St

Today we will run through one way of estimating the intrinsic value of Integer Holdings Corporation (NYSE:ITGR) by taking the expected future cash flows and discounting them to their present value. This is done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Integer Holdings

What's the estimated valuation?

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. 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

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF ($, Millions)

US$131.5m

US$164.9m

US$179.0m

US$190.7m

US$200.4m

US$208.6m

US$215.7m

US$221.9m

US$227.5m

US$232.8m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 8.57%

Est @ 6.52%

Est @ 5.09%

Est @ 4.08%

Est @ 3.38%

Est @ 2.89%

Est @ 2.54%

Est @ 2.3%

Present Value ($, Millions) Discounted @ 7.4%

US$122

US$143

US$145

US$144

US$141

US$136

US$131

US$126

US$120

US$115

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.3b

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 10-year government bond rate (1.7%) 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 7.4%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r – g) = US$233m× (1 + 1.7%) ÷ 7.4%– 1.7%) = US$4.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$4.2b÷ ( 1 + 7.4%)10= US$2.1b

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$3.4b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$68.5, the company appears quite undervalued at a 34% 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.

NYSE:ITGR Intrinsic value April 20th 2020
NYSE:ITGR Intrinsic value April 20th 2020

Important assumptions

We would point out that 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 Integer Holdings 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 7.4%, which is based on a levered beta of 1.031. 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, DCF calculation shouldn’t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/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. What is the reason for the share price to differ from the intrinsic value? For Integer Holdings, We've put together three further aspects you should look at:

  1. Risks: Be aware that Integer Holdings is showing 2 warning signs in our investment analysis , you should know about...

  2. Future Earnings: How does ITGR'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Thank you for reading.