U.S. markets open in 9 hours 27 minutes
  • S&P Futures

    3,972.50
    -4.25 (-0.11%)
     
  • Dow Futures

    32,075.00
    -1.00 (-0.00%)
     
  • Nasdaq Futures

    11,900.25
    -42.00 (-0.35%)
     
  • Russell 2000 Futures

    1,798.80
    +2.00 (+0.11%)
     
  • Crude Oil

    110.89
    +0.56 (+0.51%)
     
  • Gold

    1,848.70
    +2.40 (+0.13%)
     
  • Silver

    21.97
    +0.11 (+0.50%)
     
  • EUR/USD

    1.0704
    +0.0019 (+0.18%)
     
  • 10-Yr Bond

    2.7490
    -0.0110 (-0.40%)
     
  • Vix

    28.37
    -1.08 (-3.67%)
     
  • GBP/USD

    1.2587
    +0.0009 (+0.07%)
     
  • USD/JPY

    127.3730
    +0.1320 (+0.10%)
     
  • BTC-USD

    29,807.44
    -343.90 (-1.14%)
     
  • CMC Crypto 200

    660.65
    -10.36 (-1.54%)
     
  • FTSE 100

    7,522.75
    +38.40 (+0.51%)
     
  • Nikkei 225

    26,707.18
    +29.38 (+0.11%)
     

Is There An Opportunity With Primoris Services Corporation's (NASDAQ:PRIM) 28% Undervaluation?

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Does the May share price for Primoris Services Corporation (NASDAQ:PRIM) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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.

View our latest analysis for Primoris Services

The model

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. In the first stage we need to estimate the cash flows to the business over the next ten years. 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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$79.5m

US$130.0m

US$143.8m

US$155.4m

US$165.2m

US$173.4m

US$180.5m

US$186.8m

US$192.5m

US$197.8m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 10.64%

Est @ 8.06%

Est @ 6.26%

Est @ 4.99%

Est @ 4.11%

Est @ 3.49%

Est @ 3.05%

Est @ 2.75%

Present Value ($, Millions) Discounted @ 8.4%

US$73.3

US$111

US$113

US$113

US$110

US$107

US$103

US$98.2

US$93.4

US$88.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.0b

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 (2.0%) 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 8.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$198m× (1 + 2.0%) ÷ (8.4%– 2.0%) = US$3.2b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.2b÷ ( 1 + 8.4%)10= US$1.4b

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$2.4b. 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$32.7, the company appears a touch undervalued at a 28% 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

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 Primoris Services 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 8.4%, which is based on a levered beta of 1.211. 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 ideally won't be the sole piece of analysis you scrutinize 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. What is the reason for the share price sitting below the intrinsic value? For Primoris Services, we've compiled three further items you should further research:

  1. Risks: For example, we've discovered 3 warning signs for Primoris Services that you should be aware of before investing here.

  2. Future Earnings: How does PRIM'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.