U.S. markets close in 1 hour 15 minutes
  • S&P 500

    4,579.22
    +12.74 (+0.28%)
     
  • Dow 30

    35,802.56
    +61.41 (+0.17%)
     
  • Nasdaq

    15,242.15
    +15.44 (+0.10%)
     
  • Russell 2000

    2,305.06
    -7.58 (-0.33%)
     
  • Crude Oil

    84.59
    +0.83 (+0.99%)
     
  • Gold

    1,794.90
    -11.90 (-0.66%)
     
  • Silver

    24.17
    -0.42 (-1.70%)
     
  • EUR/USD

    1.1602
    -0.0012 (-0.10%)
     
  • 10-Yr Bond

    1.6220
    -0.0130 (-0.80%)
     
  • GBP/USD

    1.3768
    -0.0001 (-0.01%)
     
  • USD/JPY

    114.1220
    +0.4230 (+0.37%)
     
  • BTC-USD

    62,307.49
    -615.93 (-0.98%)
     
  • CMC Crypto 200

    1,500.80
    -4.35 (-0.29%)
     
  • FTSE 100

    7,277.62
    +54.80 (+0.76%)
     
  • Nikkei 225

    29,106.01
    +505.60 (+1.77%)
     

Is Realogy Holdings Corp. (NYSE:RLGY) Trading At A 23% Discount?

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

Does the July share price for Realogy Holdings Corp. (NYSE:RLGY) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. This will be done using 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 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 Realogy Holdings

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. To begin with, we have to get estimates of 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) forecast

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$459.8m

US$374.0m

US$326.6m

US$299.6m

US$284.0m

US$275.4m

US$271.2m

US$269.9m

US$270.6m

US$272.7m

Growth Rate Estimate Source

Analyst x3

Analyst x1

Est @ -12.67%

Est @ -8.27%

Est @ -5.19%

Est @ -3.04%

Est @ -1.53%

Est @ -0.47%

Est @ 0.27%

Est @ 0.78%

Present Value ($, Millions) Discounted @ 11%

US$413

US$301

US$236

US$194

US$165

US$144

US$127

US$114

US$102

US$92.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.9b

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 11%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$273m× (1 + 2.0%) ÷ (11%– 2.0%) = US$2.9b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$2.9b÷ ( 1 + 11%)10= US$998m

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$2.9b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of US$19.1, the company appears a touch undervalued at a 23% 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

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Realogy 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 11%, which is based on a levered beta of 2.000. 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, the DCF calculation 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Realogy Holdings, we've put together three relevant factors you should assess:

  1. Risks: Take risks, for example - Realogy Holdings has 3 warning signs (and 1 which shouldn't be ignored) we think you should know about.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for RLGY'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. 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.

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.