【lunds and byerlys birthday cakes】Realogy Holdings Corp.'s (NYSE:RLGY) Intrinsic Value Is Potentially 88% Above Its Share Price
Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Realogy Holdings Corp. ( NYSE:RLGY ) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. One way to achieve this lunds and byerlys birthday cakesis by employing the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine. 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. See our latest analysis for Realogy Holdings Step by step through the calculation 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, so we discount the value of these future cash flows to their estimated value in today's dollars: 10-year free cash flow (FCF) forecast 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 Levered FCF ($, Millions) US$354.5m US$397.9m US$378.4m US$368.0m US$363.3m US$362.5m US$364.4m US$368.1m US$373.2m US$379.3m Growth Rate Estimate Source Analyst x4 Analyst x2 Est @ -4.89% Est @ -2.76% Est @ -1.27% Est @ -0.22% Est @ 0.51% Est @ 1.02% Est @ 1.38% Est @ 1.63% Present Value ($, Millions) Discounted @ 14% US$310 US$305 US$254 US$216 US$187 US$163 US$143 US$127 US$113 US$100 ("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. 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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 14%. Story continues Terminal Value (TV) = FCF 2030 × (1 + g) ÷ (r – g) = US$379m× (1 + 2.2%) ÷ (14%– 2.2%) = US$3.2b Present Value of Terminal Value (PVTV) = TV / (1 + r) 10 = US$3.2b÷ ( 1 + 14%) 10 = US$852m 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$2.8b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$12.8, the company appears quite undervalued at a 47% 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 The assumptions We would point out that 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 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 14%, 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. Moving On: Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. 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 compiled three additional aspects you should consider: Risks : Take risks, for example - Realogy Holdings has 2 warning signs (and 1 which doesn't sit too well with us) we think you should know about. Future Earnings : How does RLGY'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 . 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 . View comments
相关推荐
-
The Law Offices of Frank R. Cruz Reminds Investors of Looming Deadline in the Class Action Lawsuit Against Liberty Oilfield Services Inc. (LBRT)
-
Do Insiders Own Shares In MIC Electronics Limited (NSE:MIC)?
-
BRIEF-YFG Bhd Says Unit Accepted Letter Of Award
-
Brexit poses risk, but German economy poised for further growth: minister
-
Understated Factors To Consider Before Investing In Esquire Financial Holdings, Inc. (NASDAQ:ESQ)
-
India's buffalo meat exports to plunge amid China clampdown on illegal imports
- 最近发表
-
- Ocean Shipping Services Continue To Deteriorate
- American Assets Trust Inc (AAT) Chairman, CEO & President Ernest S Rady Bought $430,471 of ...
- Visteon Corporation (NASDAQ:VC): What We Can Expect From This Growth Stock
- UK abolishes 'sexist' tax on women's sanitary products
- Were Hedge Funds Right About Mostly Avoiding Marsh & McLennan Companies, Inc. (MMC)?
- How Does China Maple Leaf Educational Systems Limited (HKG:1317) Affect Your Portfolio Volatility?
- BRIEF-HSBC Holdings Says Interim Dividend For 2018 Will Be Payable On 8 April
- BRIEF-Sanichi Technology Posts Qtrly Net Loss 10.9 Mln RGT
- Key Things To Understand About Peyto Exploration & Development's (TSE:PEY) CEO Pay Cheque
- Does Horizon Bancorp, Inc. (NASDAQ:HBNC) Have A Good P/E Ratio?
- 随机阅读
-
- Brazil manufacturing PMI rises to 38.3 in May from record low 36.0 in April - IHS Markit
- BRIEF-HSBC Holdings Says Interim Dividend For 2018 Will Be Payable On 8 April
- AC Immune Enters Oversold Territory
- Expert views: Government steps up rural funding in last budget before election
- More drugmakers hike U.S. prices as new year begins
- MIRC Electronics Limited (NSE:MIRCELECTR) Delivered A Weaker ROE Than Its Industry
- Braving dangerous waters, Iranians seek a better life in Britain
- Will WWE Fly From Top Rope When It Reports Q4 Earnings?
- Nokia draws $560 million R&D loan for 5G
- Higher drug prices ring in the new year for more than 250 pharmaceuticals
- Upcoming Deadline Reminder: The Schall Law Firm Reminds Investors of a Class Action Lawsuit Against Zillow Group, Inc. and Encourages Investors with Losses in Excess of $100,000 to Contact the Firm
- Crypto Prices Drop; CBOE Made New Attempt to List Bitcoin ETF
- aTyr Pharma to Webcast Conference Call Reporting Third Quarter 2020 Financial Results - Management to host conference call and webcast on November 12th at 5:00 pm EST / 2:00 pm PST
- Could The HKBN Ltd. (HKG:1310) Ownership Structure Tell Us Something Useful?
- Hacked 9/11 Docs Weren't Stolen From Husch Blackwell, Firm Says
- Apple cuts sales forecast as China sales weaken; iPhone pricing in focus
- Agios' (AGIO) Phase III Study on Mitapivat Meets Primary Goal
- How Many Insiders Sold Churchill Downs Incorporated (NASDAQ:CHDN) Shares?
- How Rich Are Megan Rapinoe, Alex Morgan and These Big-Name US Soccer Stars?
- Brazil's Vale knew of risk to area hit by deadly mine disaster -Folha de S.Paulo
- 搜索
-
- 友情链接
-
- GLOBAL MARKETS-Asian shares blindsided by dismal China data
- BRIEF-Greentown China Holdings Sees FY Profit Attributable Falling
- Consider This Commodity ETF in January
- 6 Passengers Fall Ill on Frontier Flight to Tampa from Cleveland
- BRIEF-Shenji Group Kunming Machine Tool Sees FY Consol Net Loss Attributable RMB251.1 MLN
- Before You Buy Median Technologies SA (EPA:ALMDT), Consider Its Volatility
- Usher Reveals ‘Coming Home’ Album Tracklist, With Features From Latto, Burna Boy, 21 Savage & More
- Florida's Highway Safety Report Finds Crashes Continue to Decrease at Red-Light Safety Camera Intersections
- Cardano’s ADA Technical Analysis – Support Levels in Play – 01/01/19
- OC top pay figure passes £1m mark as solid growth continues