U.S. Markets open in 5 hrs 21 mins
  • S&P Futures

    4,689.25
    -9.75 (-0.21%)
     
  • Dow Futures

    35,654.00
    -92.00 (-0.26%)
     
  • Nasdaq Futures

    16,374.00
    -18.25 (-0.11%)
     
  • Russell 2000 Futures

    2,261.00
    -8.80 (-0.39%)
     
  • Crude Oil

    72.23
    -0.13 (-0.18%)
     
  • Gold

    1,784.70
    -0.80 (-0.04%)
     
  • Silver

    22.33
    -0.11 (-0.48%)
     
  • EUR/USD

    1.1321
    -0.0023 (-0.2038%)
     
  • 10-Yr Bond

    1.5090
    0.0000 (0.00%)
     
  • Vix

    20.30
    -1.59 (-7.26%)
     
  • GBP/USD

    1.3204
    -0.0003 (-0.0224%)
     
  • USD/JPY

    113.5370
    -0.2000 (-0.1758%)
     
  • BTC-USD

    49,436.72
    -1,069.76 (-2.12%)
     
  • CMC Crypto 200

    1,292.13
    -12.99 (-1.00%)
     
  • FTSE 100

    7,342.21
    +5.16 (+0.07%)
     
  • Nikkei 225

    28,725.47
    -135.15 (-0.47%)
     

Sysco Corporation (NYSE:SYY) Shares Could Be 38% Below Their Intrinsic Value Estimate

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

Does the August share price for Sysco Corporation (NYSE:SYY) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. 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 Sysco

Is Sysco fairly valued?

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, 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

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$1.69b

US$1.98b

US$2.33b

US$2.42b

US$2.56b

US$2.67b

US$2.76b

US$2.85b

US$2.93b

US$3.00b

Growth Rate Estimate Source

Analyst x4

Analyst x3

Analyst x2

Analyst x1

Analyst x1

Est @ 4.22%

Est @ 3.55%

Est @ 3.08%

Est @ 2.75%

Est @ 2.53%

Present Value ($, Millions) Discounted @ 5.8%

US$1.6k

US$1.8k

US$2.0k

US$1.9k

US$1.9k

US$1.9k

US$1.9k

US$1.8k

US$1.8k

US$1.7k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$18b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 5.8%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$3.0b× (1 + 2.0%) ÷ (5.8%– 2.0%) = US$81b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$81b÷ ( 1 + 5.8%)10= US$46b

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$65b. 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$78.2, the company appears quite good value at a 38% 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

Important 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 Sysco 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 5.8%, which is based on a levered beta of 0.800. 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. The DCF model is not a perfect stock valuation tool. 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. Why is the intrinsic value higher than the current share price? For Sysco, we've compiled three additional aspects you should consider:

  1. Risks: For example, we've discovered 2 warning signs for Sysco (1 doesn't sit too well with us!) that you should be aware of before investing here.

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

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.