Wanganui

Main Menu

  • Creative Destruction
  • Tax Haven
  • Terminal Value
  • First Theorem Of Welfare Economics
  • Debt

Wanganui

Header Banner

Wanganui

  • Creative Destruction
  • Tax Haven
  • Terminal Value
  • First Theorem Of Welfare Economics
  • Debt
Terminal Value
Home›Terminal Value›Does Integra LifeSciences Holdings Corporation (NASDAQ: IART) trade at a 28% discount?

Does Integra LifeSciences Holdings Corporation (NASDAQ: IART) trade at a 28% discount?

By Judy Grier
June 23, 2021
0
0



Today we are going to take a simple overview of a valuation method used to estimate the attractiveness of Integra LifeSciences Holdings Corporation (NASDAQ: IART) as an investment opportunity by taking forecast of future cash flows of the business and discounting them to today’s value. One way to do this is to use the Discounted Cash Flow (DCF) model. Believe it or not, it’s not too hard to follow, as you will see in our example!

We draw your attention to the fact that there are many ways to evaluate a business and, like DCF, each technique has advantages and disadvantages in certain scenarios. For those who are passionate about equity analysis, the Simply Wall St analysis template here may be of interest to you.

Check out our latest analysis for Integra LifeSciences Holdings

The model

We’re going to use a two-stage DCF model, which, as the name suggests, takes into account two growth stages. The first stage is usually a period of higher growth which stabilizes towards the terminal value, captured in the second period of “steady growth”. To begin with, we need to get cash flow estimates for the next ten years. Where possible, we use analyst estimates, but when these are not available, we extrapolate the previous free cash flow (FCF) from the last estimate or stated value. We assume that companies with decreasing free cash flow will slow their rate of contraction, and companies with increasing free cash flow will see their growth rate slow during this period. We do this to reflect the fact that growth tends to slow down more in the early years than in subsequent years.

A DCF is based on the idea that a dollar in the future is worth less than a dollar today, and therefore the sum of those 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
Leverage FCF ($, Millions) US $ 190.8 million US $ 246.2 million US $ 293.6 million US $ 336.7 million US $ 384.9 million US $ 420.3 million US $ 449.9 million US $ 474.8 million US $ 496.0 million 514.4 million US dollars
Source of growth rate estimate Analyst x3 Analyst x3 Analyst x3 Analyst x1 Analyst x1 East @ 9.21% Est @ 7.04% East @ 5.53% East @ 4.46% Est @ 3.72%
Present value (in millions of dollars) discounted at 6.7% 179 USD $ 216 US $ 241 US $ 259 US $ 278 284 USD US $ 285 US $ 282 276 USD US $ 268

(“East” = FCF growth rate estimated by Simply Wall St)
10-year present value of cash flows (PVCF) = 2.6 billion US dollars

We now need to calculate the Terminal Value, which takes into account all future cash flows after this ten year period. For a number of reasons, a very conservative growth rate is used that cannot exceed that of a country’s GDP growth. In this case, we used the 5-year average of the 10-year government bond yield (2.0%) to estimate future growth. Similar to the 10-year “growth” period, we discount future cash flows to their present value, using a cost of equity of 6.7%.

Terminal value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US $ 514 million × (1 + 2.0%) ÷ (6.7% to 2.0%) = US $ 11 billion

Present value of terminal value (PVTV)= TV / (1 + r)ten= US $ 11b ÷ (1 + 6.7%)ten= US $ 5.7 billion

Total value, or net worth, is then the sum of the present value of future cash flows, which in this case is $ 8.3 billion. To get the intrinsic value per share, we divide it by the total number of shares outstanding. From the current share price of US $ 70.4, the company appears to be slightly undervalued with a 28% discount from the current share price. Remember, however, that this is only a rough estimate, and like any complex formula – trash in, trash out.

NasdaqGS: Discounted IART Cash Flows June 23, 2021

The hypotheses

Now the most important inputs to a discounted cash flow are the discount rate and, of course, the actual cash flow. If you don’t agree with these results, try the calculation yourself and play with the assumptions. The DCF also does not take into account the possible cyclicality of an industry or the future capital needs of a company, so it does not give a complete picture of a company’s potential performance. Since we view Integra LifeSciences 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 takes into account debt. . In this calculation, we used 6.7%, which is based on a leveraged beta of 1.008. Beta is a measure of the volatility of a stock relative to the market as a whole. We get our beta from the industry average beta from globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking forward:

While important, calculating DCF is just one of the many factors you need to assess for a business. It is not possible to achieve a rock-solid valuation with a DCF model. Preferably, you would apply different cases and assumptions and see their impact on the valuation of the business. For example, changes in the company’s cost of equity or the risk-free rate can have a significant impact on valuation. What is the reason why the stock price is below intrinsic value? For Integra LifeSciences Holdings, you need to assess three other things:

  1. Risks: Take risks, for example – Integra LifeSciences Holdings has 2 warning signs (and 1 which is a bit rude) we think you should be aware of.
  2. Future benefits: How does IART’s growth rate compare to that of its peers and the broader market? Dig deeper into the analyst consensus number for years to come by interacting with our free analyst growth expectations chart.
  3. Other high quality alternatives: Do you like a good all-rounder? Explore our interactive list of high-quality stocks to get a feel for what else you might be missing!

PS. The Simply Wall St app performs a daily discounted cash flow assessment for each NASDAQGS share. If you want to find the calculation for other actions, do a search here.

Promoted
If you decide to trade Integra LifeSciences Holdings, use the cheapest platform * which is ranked # 1 overall by Barron’s, Interactive Brokers. Trade stocks, options, futures, currencies, bonds and funds in 135 markets, all from one integrated account.

This Simply Wall St article is general in nature. It does not constitute a recommendation to buy or sell shares and does not take into account your goals or your financial situation. Our aim is to bring you long-term, targeted analysis based on fundamental data. Note that our analysis may not take into account the latest announcements from price sensitive companies or qualitative material. Simply Wall St has no position in any of the stocks mentioned.
*Interactive Brokers Ranked Least Expensive Broker By StockBrokers.com Online Annual Review 2020

Do you have any feedback on this item? Are you worried about the content? Get in touch with us directly. You can also send an email to the editorial team (at) simplywallst.com.



Related posts:

  1. Installment loan for the unemployed
  2. How to assess the need for a payday loan?
  3. Do traders undervalue TV At the moment Community Restricted (NSE: TVTODAY) by 41%?
  4. Marilyn Hartman, “ Serial Stowaway, ” Arrested at Chicago O’Hare Worldwide Airport
Tagsanalysis basedbuy selldata noteeditorial teamfinancial situationfundamental datageneral naturelong termnote analysisprice sensitiverecommendation buysimply wallst articleteam simplywallstwall st

Recent Posts

  • How 2022 differs from 2018
  • Is there an opportunity with the 50% undervaluation of Wallbox NV (NYSE: WBX)?
  • Off-season shifts Wafer prices rise, 1Q22 smelter production value up 8.2% QoQ, according to TrendForce
  • The ultimate challenge
  • The intrinsic value of Midwich Group plc (LON:MIDW) is potentially 69% higher than its share price

Archives

  • June 2022
  • May 2022
  • April 2022
  • March 2022
  • February 2022
  • January 2022
  • December 2021
  • November 2021
  • October 2021
  • September 2021
  • August 2021
  • July 2021
  • June 2021
  • May 2021
  • April 2021
  • March 2021
  • February 2021
  • January 2021
  • December 2020
  • November 2020
  • October 2020
  • September 2020
  • August 2020
  • July 2020
  • June 2020
  • April 2020
  • March 2020
  • February 2020
  • January 2020
  • December 2019
  • November 2019
  • October 2019
  • September 2019
  • July 2019
  • June 2019
  • April 2019
  • February 2019
  • January 2019
  • September 2018
  • December 2017
  • October 2017
  • March 2017
  • February 2017
  • December 2016
  • August 2016
  • May 2016
  • April 2016
  • October 2015
  • May 2015
  • April 2015
  • November 2014
  • September 2013
  • August 2010

Categories

  • Creative Destruction
  • Debt
  • First Theorem Of Welfare Economics
  • Tax Haven
  • Terminal Value
  • Terms and Conditions
  • Privacy Policy