Australia markets close in 3 hours 47 minutes
  • ALL ORDS

    7,061.70
    +118.70 (+1.71%)
     
  • ASX 200

    6,828.90
    +118.10 (+1.76%)
     
  • AUD/USD

    0.7703
    +0.0022 (+0.28%)
     
  • OIL

    67.43
    +1.34 (+2.03%)
     
  • GOLD

    1,709.20
    +10.70 (+0.63%)
     
  • BTC-AUD

    67,010.15
    +2,804.95 (+4.37%)
     
  • CMC Crypto 200

    1,041.38
    +98.21 (+10.41%)
     
  • AUD/EUR

    0.6459
    +0.0013 (+0.20%)
     
  • AUD/NZD

    1.0732
    +0.0008 (+0.08%)
     
  • NZX 50

    12,183.45
    +3.20 (+0.03%)
     
  • NASDAQ

    12,668.51
    +204.51 (+1.64%)
     
  • FTSE

    6,630.52
    -20.36 (-0.31%)
     
  • Dow Jones

    31,496.30
    +572.20 (+1.85%)
     
  • DAX

    13,920.69
    -135.61 (-0.96%)
     
  • Hang Seng

    29,098.29
    -138.51 (-0.47%)
     
  • NIKKEI 225

    29,135.29
    +270.97 (+0.94%)
     

Calculating The Fair Value Of Tempur Sealy International, Inc. (NYSE:TPX)

Simply Wall St
·6-min read

Does the December share price for Tempur Sealy International, Inc. (NYSE:TPX) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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 Tempur Sealy International

What's the estimated valuation?

We're 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 a stable growth rate. In the first stage we need to estimate the cash flows to the business over the next ten years. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$432.0m

US$462.1m

US$527.5m

US$535.9m

US$544.5m

US$554.0m

US$564.2m

US$574.9m

US$586.1m

US$597.6m

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x2

Analyst x2

Est @ 1.62%

Est @ 1.75%

Est @ 1.83%

Est @ 1.9%

Est @ 1.94%

Est @ 1.97%

Present Value ($, Millions) Discounted @ 9.3%

US$395

US$386

US$403

US$375

US$348

US$324

US$302

US$281

US$262

US$245

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$3.3b

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 9.3%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$598m× (1 + 2.0%) ÷ (9.3%– 2.0%) = US$8.3b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$8.3b÷ ( 1 + 9.3%)10= US$3.4b

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$6.7b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$27.5, the company appears about fair value at a 16% 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

Important assumptions

Now 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 Tempur Sealy International 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 9.3%, which is based on a levered beta of 1.397. 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:

Whilst important, the DCF calculation 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. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. 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 Tempur Sealy International, we've compiled three essential items you should further research:

  1. Risks: For instance, we've identified 2 warning signs for Tempur Sealy International that you should be aware of.

  2. Future Earnings: How does TPX'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. 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.