Australia markets closed
  • ALL ORDS

    7,248.10
    -193.40 (-2.60%)
     
  • ASX 200

    6,961.60
    -177.90 (-2.49%)
     
  • AUD/USD

    0.7135
    -0.0011 (-0.15%)
     
  • OIL

    83.59
    +0.28 (+0.34%)
     
  • GOLD

    1,841.60
    -0.10 (-0.01%)
     
  • BTC-AUD

    51,452.57
    +4,282.89 (+9.08%)
     
  • CMC Crypto 200

    835.57
    +24.97 (+3.08%)
     
  • AUD/EUR

    0.6328
    +0.0024 (+0.38%)
     
  • AUD/NZD

    1.0705
    +0.0050 (+0.47%)
     
  • NZX 50

    12,128.21
    -62.85 (-0.52%)
     
  • NASDAQ

    14,509.58
    +71.18 (+0.49%)
     
  • FTSE

    7,364.50
    +67.35 (+0.92%)
     
  • Dow Jones

    34,364.50
    +99.13 (+0.29%)
     
  • DAX

    15,111.48
    +100.35 (+0.67%)
     
  • Hang Seng

    24,243.61
    -412.85 (-1.67%)
     
  • NIKKEI 225

    27,131.34
    -457.03 (-1.66%)
     

Estimating The Intrinsic Value Of TE Connectivity Ltd. (NYSE:TEL)

  • Oops!
    Something went wrong.
    Please try again later.
·5-min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.
  • TEL

How far off is TE Connectivity Ltd. (NYSE:TEL) 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. Our analysis will employ the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

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 want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for TE Connectivity

The calculation

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$2.20b

US$2.50b

US$2.52b

US$2.55b

US$2.59b

US$2.63b

US$2.67b

US$2.72b

US$2.77b

US$2.82b

Growth Rate Estimate Source

Analyst x4

Analyst x4

Analyst x1

Est @ 1.22%

Est @ 1.44%

Est @ 1.6%

Est @ 1.71%

Est @ 1.78%

Est @ 1.84%

Est @ 1.87%

Present Value ($, Millions) Discounted @ 7.1%

US$2.1k

US$2.2k

US$2.0k

US$1.9k

US$1.8k

US$1.7k

US$1.7k

US$1.6k

US$1.5k

US$1.4k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$18b

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 7.1%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$2.8b× (1 + 2.0%) ÷ (7.1%– 2.0%) = US$56b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$56b÷ ( 1 + 7.1%)10= US$28b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$46b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$163, the company appears around fair value at the time of writing. 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

We would point out that 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 TE Connectivity 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 7.1%, which is based on a levered beta of 1.179. 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.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For TE Connectivity, we've compiled three relevant elements you should further examine:

  1. Financial Health: Does TEL 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.

  2. Future Earnings: How does TEL'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 High Quality Alternatives: Do you like a good all-rounder? 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 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. 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.

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

Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting