U.S. markets open in 6 hours 20 minutes
  • S&P Futures

    4,570.75
    +12.75 (+0.28%)
     
  • Dow Futures

    35,670.00
    +50.00 (+0.14%)
     
  • Nasdaq Futures

    15,581.50
    +85.75 (+0.55%)
     
  • Russell 2000 Futures

    2,315.40
    +5.10 (+0.22%)
     
  • Crude Oil

    83.51
    -0.25 (-0.30%)
     
  • Gold

    1,805.70
    -1.10 (-0.06%)
     
  • Silver

    24.48
    -0.12 (-0.48%)
     
  • EUR/USD

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

    1.6350
    0.0000 (0.00%)
     
  • Vix

    15.24
    -0.19 (-1.23%)
     
  • GBP/USD

    1.3779
    +0.0010 (+0.07%)
     
  • USD/JPY

    113.9690
    +0.2700 (+0.24%)
     
  • BTC-USD

    62,353.30
    +333.42 (+0.54%)
     
  • CMC Crypto 200

    1,498.53
    +1,255.85 (+517.49%)
     
  • FTSE 100

    7,222.82
    0.00 (0.00%)
     
  • Nikkei 225

    29,106.01
    +505.60 (+1.77%)
     

Is TransUnion (NYSE:TRU) Expensive For A Reason? A Look At Its Intrinsic Value

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

Today we will run through one way of estimating the intrinsic value of TransUnion (NYSE:TRU) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Don't get put off by the jargon, the math behind it is actually quite straightforward.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for TransUnion

Crunching the numbers

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.

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$633.0m

US$684.1m

US$722.5m

US$755.3m

US$783.9m

US$809.5m

US$832.9m

US$854.9m

US$875.9m

US$896.4m

Growth Rate Estimate Source

Analyst x6

Analyst x5

Est @ 5.61%

Est @ 4.54%

Est @ 3.79%

Est @ 3.26%

Est @ 2.9%

Est @ 2.64%

Est @ 2.46%

Est @ 2.33%

Present Value ($, Millions) Discounted @ 7.4%

US$589

US$593

US$583

US$568

US$549

US$528

US$506

US$483

US$461

US$439

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$5.3b

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 7.4%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$896m× (1 + 2.0%) ÷ (7.4%– 2.0%) = US$17b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$17b÷ ( 1 + 7.4%)10= US$8.4b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$14b. 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$95.9, the company appears potentially overvalued at the time of writing. 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. 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 TransUnion 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 1.024. 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.

Moving On:

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. 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 lower than the current share price? For TransUnion, there are three further items you should further research:

  1. Risks: As an example, we've found 2 warning signs for TransUnion that you need to consider before investing here.

  2. Future Earnings: How does TRU'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. 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.