U.S. markets open in 5 hours 11 minutes
  • S&P Futures

    4,168.50
    +8.50 (+0.20%)
     
  • Dow Futures

    34,179.00
    +61.00 (+0.18%)
     
  • Nasdaq Futures

    13,543.00
    +52.00 (+0.39%)
     
  • Russell 2000 Futures

    2,246.70
    +10.10 (+0.45%)
     
  • Crude Oil

    65.95
    +0.32 (+0.49%)
     
  • Gold

    1,791.90
    +7.60 (+0.43%)
     
  • Silver

    26.80
    +0.27 (+1.03%)
     
  • EUR/USD

    1.2037
    +0.0027 (+0.23%)
     
  • 10-Yr Bond

    1.5840
    0.0000 (0.00%)
     
  • Vix

    18.60
    -0.88 (-4.52%)
     
  • GBP/USD

    1.3908
    +0.0000 (+0.00%)
     
  • USD/JPY

    109.3000
    +0.1110 (+0.10%)
     
  • BTC-USD

    56,943.10
    +2,033.22 (+3.70%)
     
  • CMC Crypto 200

    1,460.06
    +54.75 (+3.90%)
     
  • FTSE 100

    7,047.38
    +8.08 (+0.11%)
     
  • Nikkei 225

    29,331.37
    +518.77 (+1.80%)
     

Is Peloton Interactive, Inc. (NASDAQ:PTON) Worth US$110 Based On Its Intrinsic Value?

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

Today we will run through one way of estimating the intrinsic value of Peloton Interactive, Inc. (NASDAQ:PTON) by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Peloton Interactive

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$363.1m

US$321.6m

US$791.5m

US$757.9m

US$1.29b

US$1.63b

US$1.94b

US$2.21b

US$2.43b

US$2.62b

Growth Rate Estimate Source

Analyst x7

Analyst x7

Analyst x7

Analyst x5

Analyst x4

Est @ 26.09%

Est @ 18.87%

Est @ 13.82%

Est @ 10.29%

Est @ 7.81%

Present Value ($, Millions) Discounted @ 8.8%

US$334

US$272

US$614

US$540

US$847

US$981

US$1.1k

US$1.1k

US$1.1k

US$1.1k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$8.0b

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. 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 8.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$2.6b× (1 + 2.0%) ÷ (8.8%– 2.0%) = US$39b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$39b÷ ( 1 + 8.8%)10= US$17b

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$25b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$110, the company appears slightly overvalued at the time of writing. 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. 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 Peloton Interactive 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 8.8%, which is based on a levered beta of 1.298. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a premium to intrinsic value? For Peloton Interactive, we've compiled three important aspects you should further research:

  1. Risks: Every company has them, and we've spotted 3 warning signs for Peloton Interactive you should know about.

  2. Future Earnings: How does PTON'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.