New Zealand markets close in 30 minutes
  • NZX 50

    12,073.85
    +106.13 (+0.89%)
     
  • NZD/USD

    0.6431
    -0.0001 (-0.02%)
     
  • NZD/EUR

    0.5919
    +0.0008 (+0.13%)
     
  • ALL ORDS

    7,721.30
    +35.20 (+0.46%)
     
  • ASX 200

    7,512.30
    +35.60 (+0.48%)
     
  • OIL

    79.15
    +0.28 (+0.36%)
     
  • GOLD

    1,941.50
    -3.80 (-0.20%)
     
  • NASDAQ

    12,101.93
    +189.54 (+1.59%)
     
  • FTSE

    7,771.70
    -13.17 (-0.17%)
     
  • Dow Jones

    34,086.04
    +368.95 (+1.09%)
     
  • DAX

    15,128.27
    +2.19 (+0.01%)
     
  • Hang Seng

    21,907.81
    +65.48 (+0.30%)
     
  • NIKKEI 225

    27,376.22
    +49.11 (+0.18%)
     
  • NZD/JPY

    83.5840
    -0.0380 (-0.05%)
     

Calculating The Fair Value Of The Weir Group PLC (LON:WEIR)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of The Weir Group PLC (LON:WEIR) as an investment opportunity 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. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Weir Group

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 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (£, Millions)

UK£195.9m

UK£248.7m

UK£287.4m

UK£319.5m

UK£345.4m

UK£366.1m

UK£382.5m

UK£395.7m

UK£406.4m

UK£415.3m

Growth Rate Estimate Source

Analyst x8

Analyst x6

Est @ 15.55%

Est @ 11.18%

Est @ 8.12%

Est @ 5.98%

Est @ 4.48%

Est @ 3.44%

Est @ 2.7%

Est @ 2.19%

Present Value (£, Millions) Discounted @ 8.4%

UK£181

UK£212

UK£226

UK£231

UK£231

UK£226

UK£217

UK£207

UK£196

UK£185

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£2.1b

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 1.0%. We discount the terminal cash flows to today's value at a cost of equity of 8.4%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = UK£415m× (1 + 1.0%) ÷ (8.4%– 1.0%) = UK£5.7b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£5.7b÷ ( 1 + 8.4%)10= UK£2.5b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is UK£4.6b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of UK£16.8, the company appears about fair value at a 5.8% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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 Weir Group 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 8.4%, which is based on a levered beta of 1.168. 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.

Looking Ahead:

Although the valuation of a company is important, 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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Weir Group, we've compiled three important aspects you should look at:

  1. Risks: As an example, we've found 1 warning sign for Weir Group that you need to consider before investing here.

  2. Future Earnings: How does WEIR'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 LSE every day. If you want to find the calculation for other stocks just search here.

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

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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here