Calculating The Fair Value Of Ultra Clean Holdings, Inc. (NASDAQ:UCTT)




  • In Business
  • 2020-09-13 13:10:00Z
  • By Simply Wall St.
Calculating The Fair Value Of Ultra Clean Holdings, Inc. (NASDAQ:UCTT)
Calculating The Fair Value Of Ultra Clean Holdings, Inc. (NASDAQ:UCTT)  

How far off is Ultra Clean Holdings, Inc. (NASDAQ:UCTT) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced 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. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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. 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 Ultra Clean Holdings

The method

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 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, 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$84.0m

US$79.8m

US$77.5m

US$76.5m

US$76.3m

US$76.6m

US$77.4m

US$78.4m

US$79.7m

US$81.2m

Growth Rate Estimate Source

Analyst x1

Est @ -5.03%

Est @ -2.86%

Est @ -1.33%

Est @ -0.27%

Est @ 0.48%

Est @ 1%

Est @ 1.37%

Est @ 1.62%

Est @ 1.8%

Present Value ($, Millions) Discounted @ 11%

US$75.8

US$65.0

US$57.0

US$50.7

US$45.6

US$41.4

US$37.7

US$34.5

US$31.6

US$29.1

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$468m

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 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 11%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r - g) = US$81m× (1 + 2.2%) ÷ (11%- 2.2%) = US$966m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$966m÷ ( 1 + 11%)10= US$346m

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$814m. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$19.2, the company appears about fair value at a 4.6% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

The 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 Ultra Clean 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 11%, which is based on a levered beta of 1.429. 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:

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. It's not possible to obtain a foolproof valuation with a DCF model. 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Ultra Clean Holdings, we've compiled three further items you should consider:

  1. Risks: For example, we've discovered 5 warning signs for Ultra Clean Holdings that you should be aware of before investing here.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for UCTT's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS every day. If you want to find the calculation for other stocks 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.

COMMENTS

More Related News

Is Travis Perkins plc (LON:TPK) Expensive For A Reason? A Look At Its Intrinsic Value
Is Travis Perkins plc (LON:TPK) Expensive For A Reason? A Look At Its Intrinsic Value

Today we will run through one way of estimating the intrinsic value of Travis Perkins plc (LON:TPK) by taking the...

We Think Atara Biotherapeutics (NASDAQ:ATRA) Needs To Drive Business Growth Carefully
We Think Atara Biotherapeutics (NASDAQ:ATRA) Needs To Drive Business Growth Carefully

Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...

A Look At The Fair Value Of The New York Times Company (NYSE:NYT)
A Look At The Fair Value Of The New York Times Company (NYSE:NYT)

Today we will run through one way of estimating the intrinsic value of The New York Times Company (NYSE:NYT) by...

Gold miners insist they won
Gold miners insist they won't splurge despite price surge

"We don't need to, and will not be, chasing volume," Newmont Chief Executive Tom Palmer told the Gold Forum Americas conference. "In this current gold price environment we are actively assessing an increase to our sustainable dividend." Newmont's annual dividend of $1 per share was based on a gold price of $1,200 per ounce.

Hormel Foods Corporation (NYSE:HRL) Shares Could Be 33% Above Their Intrinsic Value Estimate
Hormel Foods Corporation (NYSE:HRL) Shares Could Be 33% Above Their Intrinsic Value Estimate

Today we will run through one way of estimating the intrinsic value of Hormel Foods Corporation (NYSE:HRL) by taking...

Leave a Comment

Your email address will not be published. Required fields are marked with *

Cancel reply

Comments

Top News: Business