【nokia g 010g a】Is There An Opportunity With Simpson Manufacturing Co., Inc.’s (NYSE:SSD) 27.64% Undervaluation?
Does the January share price for Simpson Manufacturing Co.,nokia g 010g a Inc. (
NYSE:SSD
) reflect it’s really worth? Today, I will calculate the stock’s intrinsic value by estimating the company’s future cash flows and discounting them to their present value. I will be using the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the
Simply Wall St analysis model
. If you are reading this and its not January 2019 then I highly recommend you check out the latest calculation for Simpson Manufacturing by following the link below.
See our latest analysis for Simpson Manufacturing
What’s the value?
I’m using the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have perpetual stable growth rate. To start off with we need to estimate the next five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. The sum of these cash flows is then discounted to today’s value.
5-year cash flow estimate
2019
2020
2021
2022
2023
Levered FCF ($, Millions)
$195.55
$248.10
$269.25
$292.21
$317.12
Source
Analyst x2
Analyst x1
Est @ 8.53%
Est @ 8.53%
Est @ 8.53%
Present Value Discounted @ 10.88%
$176.37
$201.82
$197.54
$193.35
$189.25
Present Value of 5-year Cash Flow (PVCF)
= US$958m
After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 2.9%. We discount this to today’s value at a cost of equity of 10.9%.
Terminal Value (TV)
= FCF
2023
× (1 + g) ÷ (r – g) = US$317m × (1 + 2.9%) ÷ (10.9% – 2.9%) = US$4.1b
Present Value of Terminal Value (PVTV)
= TV / (1 + r)
5
= US$4.1b ÷ ( 1 + 10.9%)
5
= US$2.5b
The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is US$3.4b. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number.
This results in an intrinsic value of $74.32
. Compared to the current share price of $53.78, the stock is about right, perhaps slightly undervalued at a 28% discount to what it is available for right now.
Story continues
NYSE:SSD Intrinsic Value Export January 1st 19
Important 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 my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Simpson Manufacturing as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 10.9%, which is based on a levered beta of 1.124. This is derived from the Bottom-Up Beta method based on 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, DCF calculation shouldn’t be the only metric you look at when researching a company. What is the reason for the share price to differ from the intrinsic value? For SSD, I’ve compiled three important aspects you should further research:
Financial Health
: Does SSD have a healthy balance sheet? Take a look at our
free balance sheet analysis with six simple checks
on key factors like leverage and risk.
Future Earnings
: How does SSD’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 High Quality Alternatives
: Are there other high quality stocks you could be holding instead of SSD? 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 does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock just
search here
.
To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.
The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at
.
View comments
-
AppFolio (APPF) Q4 Earnings and Revenues Top EstimatesBefore You Buy Median Technologies SA (EPA:ALMDT), Consider Its VolatilityBRIEF-Zhongtian Financial's Unit, Partner Plan Project Company Worth 1.0 Bln Yuan For Property ProjectGovernment Shutdown Means You May Not See Any New Beers or Wines for a WhileMERGER INVESTIGATION ALERT: Halper Sadeh LLP Encourages CKH, PS, WDR, and EIDX Shareholders to Contact the FirmBRIEF-Ronshine China Holdings Posts December Total Contracted Sales Of RMB13.66 BlnOhio State tops Washington 28-23 in Meyer's Rose Bowl finaleA New Look at Energy InfrastructureValOre Initiates Multi-faceted Optimization Testwork at Pedra Branca and Receives Preliminary Platsol™ Metallurgical Recoveries of 93.4% for Palladium and 95.3% for PlatinumDubai 2019 budget halts spending growth as revenue rise slows
下一篇:Avista (AVA) Misses Q3 Earnings and Revenue Estimates
- ·Here's How Long It Took Amazon To Reach A $100B Market Cap
- ·Bolsonaro takes office in Brazil, says nation 'liberated from socialism'
- ·Knicks-Nets game rescheduled for Monday, Nov. 26
- ·Should Severfield plc (LON:SFR) Be Part Of Your Portfolio?
- ·Otter Tail (OTTR) Tops Q3 Earnings and Revenue Estimates
- ·Do Insiders Own Lots Of Shares In Mariner Corporation Limited (ASX:MCX)?
- ·BRIEF-Country Garden Services Says FY Unaudited Consolidated Net Profit Of Group Expected To Record Increase Over 100%
- ·Sony Pictures Television Channels in Central and Eastern Europe Sold to Antenna Group (EXCLUSIVE)
- ·Blockchain Could Make Dismantling Nuclear Warheads More Secure: UK Report
- ·Not just arabesques: Misty Copeland imparts her life lessons
- ·EU to send inspectors to Poland over suspect meat
- ·China's c.bank relaxes conditions for financing of small enterprises
- ·Has TerraForm Power (TERP) Outpaced Other Utilities Stocks This Year?
- ·Apple Makes Nice With Google and Facebook, Letting Them Run Employee-Only iOS Apps Again
- ·Brazil's new far-right government issues decrees across sectors
- ·Factbox: China's oil majors tap new discoveries as they step up drilling
- ·Plug Power (PLUG) to Report Q4 Earnings: What to Expect?
- ·Yacktman Asset Management Comments on Samsung
- ·Gold Jumps on Safe-Haven Demand, Drop in Saudi Exports Boosts Crude, Weather Woes Weigh on Natural Gas
- ·Why Netgear Stock Dropped Today
- ·SHAREHOLDER ACTION NOTICE: The Schall Law Firm Announces it is Investigating Claims Against Canaan Inc. and Encourages Investors with Losses to Contact the Firm
- ·Dynavax Announces FDA Advisory Committee Meeting to Review HEPLISAV-B
- ·ECB calls in administrators to save Italy's Carige
- ·Pompeo, Brazil foreign minister discuss democracy support for Cuba, Venezuela, Nicaragua
- ·PharmaCielo Shareholder Alert: Faruqi & Faruqi, LLP Encourages Investors Who Suffered Losses Exceeding $50,000 In PharmaCielo Ltd. To Contact The Firm
- ·Shameless recap: NSFW
- ·LATAM Airlines Group: Q1 Earnings Insights
- ·Is Humana (HUM) Outperforming Other Medical Stocks This Year?
- ·Australia central bank rates seen at record lows for two more years: Reuters poll
- ·The 1750 HP SSC Tuatara Prototype Runs and Can Move
- ·Silver Price Daily Forecast – Silver Attempts To Break Through The Key Resistance Level
- ·Should You Be Worried About Janco Holdings Limited’s (HKG:8035) 2.0% Return On Equity?
- ·Middleby Buys EVO America, Expands Ventless Cooking Business
- ·DAX Index Daily Price Forecast – Dax To Trade Range Bound on Subdued Risk Appetite
- ·Pennsylvania's Democratic governor calls Trump remarks 'partisan attack'
- ·US populations growing faster in lower-tax states