Canada markets close in 51 minutes
  • S&P/TSX

    16,027.34
    -276.74 (-1.70%)
     
  • S&P 500

    3,385.43
    -79.96 (-2.31%)
     
  • DOW

    27,550.93
    -784.64 (-2.77%)
     
  • CAD/USD

    0.7574
    -0.0041 (-0.53%)
     
  • CRUDE OIL

    38.59
    -1.26 (-3.16%)
     
  • BTC-CAD

    17,084.78
    -205.21 (-1.19%)
     
  • CMC Crypto 200

    257.95
    -5.47 (-2.08%)
     
  • GOLD FUTURES

    1,905.60
    +0.40 (+0.02%)
     
  • RUSSELL 2000

    1,602.60
    -37.90 (-2.31%)
     
  • 10-Yr Bond

    0.8010
    -0.0400 (-4.76%)
     
  • NASDAQ

    11,302.92
    -245.36 (-2.12%)
     
  • VOLATILITY

    32.84
    +5.29 (+19.20%)
     
  • FTSE

    5,792.01
    -68.27 (-1.16%)
     
  • NIKKEI 225

    23,494.34
    -22.25 (-0.09%)
     
  • CAD/EUR

    0.6409
    -0.0014 (-0.22%)
     

An Intrinsic Calculation For U.S. Silica Holdings, Inc. (NYSE:SLCA) Suggests It's 31% Undervalued

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of U.S. Silica Holdings, Inc. (NYSE:SLCA) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for U.S. Silica Holdings

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. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$43.6m

US$46.3m

US$50.0m

US$57.0m

US$60.9m

US$64.3m

US$67.2m

US$69.8m

US$72.1m

US$74.3m

Growth Rate Estimate Source

Analyst x4

Analyst x3

Analyst x1

Analyst x1

Est @ 6.9%

Est @ 5.5%

Est @ 4.51%

Est @ 3.83%

Est @ 3.34%

Est @ 3.01%

Present Value ($, Millions) Discounted @ 14%

US$38.2

US$35.5

US$33.5

US$33.5

US$31.3

US$28.9

US$26.5

US$24.0

US$21.8

US$19.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$292m

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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 14%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$74m× (1 + 2.2%) ÷ (14%– 2.2%) = US$632m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$632m÷ ( 1 + 14%)10= US$167m

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$459m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$4.3, the company appears quite undervalued at a 31% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important 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. 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 U.S. Silica 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 accounts for debt. In this calculation we've used 14%, which is based on a levered beta of 2.000. 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:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. 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. Why is the intrinsic value higher than the current share price? For U.S. Silica Holdings, we've put together three further aspects you should look at:

  1. Risks: For example, we've discovered 2 warning signs for U.S. Silica Holdings that you should be aware of before investing here.

  2. Future Earnings: How does SLCA'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. 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@simplywallst.com.