您现在的位置是:l 0 b 6 a e b r t 5 d l i 2 n y x i 1 o f 8 2 h 6 > Hotspot
【wine pairing for porchetta】Estimating The Intrinsic Value Of The Hain Celestial Group, Inc. (NASDAQ:HAIN)
l 0 b 6 a e b r t 5 d l i 2 n y x i 1 o f 8 2 h 62024-09-29 12:19:19【Hotspot】6人已围观
简介How far off is The Hain Celestial Group, Inc. (NASDAQ:HAIN) from its intrinsic value? Using the most wine pairing for porchetta
How far off is wine pairing for porchettaThe Hain Celestial Group, Inc. (
NASDAQ:HAIN
) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the forecast future cash flows of the company and discounting them back to today's 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 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. Anyone interested in learning a bit more about intrinsic value should have a read of the
Simply Wall St analysis model
.
Check out our latest analysis for Hain Celestial Group
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.
Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:
10-year free cash flow (FCF) forecast
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
Levered FCF ($, Millions)
US$74.3m
US$166.3m
US$179.3m
US$178.0m
US$201.0m
US$210.2m
US$218.2m
US$225.4m
US$231.9m
US$238.1m
Growth Rate Estimate Source
Analyst x3
Analyst x3
Analyst x3
Analyst x1
Analyst x1
Est @ 4.58%
Est @ 3.82%
Est @ 3.28%
Est @ 2.91%
Est @ 2.65%
Present Value ($, Millions) Discounted @ 6.2%
US$70.0
US$147
US$150
US$140
US$149
US$146
US$143
US$139
US$135
US$130
("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF)
= US$1.3b
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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.2%.
Story continues
Terminal Value (TV)
= FCF
2030
× (1 + g) ÷ (r – g) = US$238m× (1 + 2.0%) ÷ (6.2%– 2.0%) = US$5.8b
Present Value of Terminal Value (PVTV)
= TV / (1 + r)
10
= US$5.8b÷ ( 1 + 6.2%)
10
= US$3.2b
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$4.5b. 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$40.2, the company appears about fair value at a 11% 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
Important 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 Hain Celestial 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 6.2%, 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.
Moving On:
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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Hain Celestial Group, we've put together three pertinent aspects you should explore:
Risks
: For example, we've discovered
1 warning sign for Hain Celestial Group
that you should be aware of before investing here.
Future Earnings
: How does HAIN'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 editorial-team (at) simplywallst.com.
View comments
很赞哦!(9)
相关文章
- BRIEF-Wangfujing Group, BTG Hotels' Chairman Passed Away Due To Illness
- Raytheon (RTN) Q4 2018 Earnings Conference Call Transcript
- Roku to launch subscription video channels business
- Why Earnings Season Could Be Great for Watts Water (WTS)
- When Can We Expect A Profit From Asmallworld AG (VTX:ASWN)?
- Geoffrey Starks, Brendan Carr Confirmed to New FCC Terms
- Does The CareDx, Inc (NASDAQ:CDNA) Share Price Fall With The Market?
- 3 Dividend Aristocrats to Buy and Hold Forever
- ROYAL DUTCH SHELL PLC THIRD QUARTER 2020 EURO AND GBP EQUIVALENT DIVIDEND PAYMENTS
- Apple’s China Trouble Makes Trump’s Trade War Harder to Defend
热门文章
- Earnings Preview: Novanta (NOVT) Q3 Earnings Expected to Decline
- BRIEF-iDreamsky Technology Holdings Says Shenzhen iDreamsky Entertainment Entered Investment Agreement
- Lil Wayne Rocks, but Tyler, the Creator Steals the Show at Gov Ball Day One
- Houston's BoyarMiller Adds Estate, Probate Practice With Young, Graves & Burt Deal
站长推荐
Survey Results: Investors Have No Idea Where The Market Is Headed Next
Netflix under pressure, Crocs gets an upgrade, Google receives FCC approval
BRIEF-Gemdale Says Jan Contract Sales Up 31.0 Percent Y/Y At 10.6 Billion Yuan
Trump considering Herman Cain for Fed board seat, official says
SHAREHOLDER ACTION ALERT: The Schall Law Firm Announces the Filing of a Class Action Lawsuit Against Becton, Dickinson and Company and Encourages Investors with Losses in Excess of $100,000 to Contact the Firm
Porsche's Favorite Chronograph
PRESS DIGEST - Canada - Jan 2
Twin Disc: Fiscal 2Q Earnings Snapshot
友情链接
- Some Atlas (NYSE:ATCO) Shareholders Are Down 47%
- Dorian LPG: Q2 Earnings Insights
- Aligos Therapeutics Appoints Lesley Ann Calhoun as Chief Financial Officer
- CRISPR/Cas9 Gene-Editing Therapy CTX001™ for Severe Hemoglobinopathies Accepted for Plenary Presentation at the 62nd American Society of Hematology (ASH) Meeting and Exposition
- Gainey McKenna & Egleston Announces A Class Action Lawsuit Has Been Filed Against Groupon, Inc. (GRPN)
- A2Z Technologies Lists on Frankfurt Stock Exchange
- Monthly Outlook – January 2020
- Paycheck Protection Program (PPP) Loans
- How Does Duluth Holdings's (NASDAQ:DLTH) P/E Compare To Its Industry, After The Share Price Drop?
- Wall Street dives 4% as virus pandemic fears intensify