In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.
Paying user area
Try for free
HP Inc. pages available for free this week:
- Balance Sheet: Assets
- Analysis of Profitability Ratios
- Analysis of Solvency Ratios
- DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
- Analysis of Geographic Areas
- Capital Asset Pricing Model (CAPM)
- Dividend Discount Model (DDM)
- Net Profit Margin since 2005
- Price to Earnings (P/E) since 2005
- Price to Book Value (P/BV) since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to HP Inc. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Intrinsic Stock Value (Valuation Summary)
Year | Value | FCFFt or Terminal value (TVt) | Calculation | Present value at |
---|---|---|---|---|
01 | FCFF0 | |||
1 | FCFF1 | = × (1 + ) | ||
2 | FCFF2 | = × (1 + ) | ||
3 | FCFF3 | = × (1 + ) | ||
4 | FCFF4 | = × (1 + ) | ||
5 | FCFF5 | = × (1 + ) | ||
5 | Terminal value (TV5) | = × (1 + ) ÷ ( – ) | ||
Intrinsic value of HP Inc. capital | ||||
Less: Short- and long-term debt (fair value) | ||||
Intrinsic value of HP Inc. common stock | ||||
Intrinsic value of HP Inc. common stock (per share) | ||||
Current share price |
Based on: 10-K (reporting date: 2018-10-31).
Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.
Weighted Average Cost of Capital (WACC)
Value1 | Weight | Required rate of return2 | Calculation | |
---|---|---|---|---|
Equity (fair value) | ||||
Short- and long-term debt (fair value) | = × (1 – ) |
Based on: 10-K (reporting date: 2018-10-31).
1 US$ in millions
Equity (fair value) = No. shares of common stock outstanding × Current share price
= ×
=
Short- and long-term debt (fair value). See details »
2 Required rate of return on equity is estimated by using CAPM. See details »
Required rate of return on debt. See details »
Required rate of return on debt is after tax.
Estimated (average) effective income tax rate
= ( + + + + + ) ÷ 6
=
WACC =
FCFF Growth Rate (g)
Based on: 10-K (reporting date: 2018-10-31), 10-K (reporting date: 2017-10-31), 10-K (reporting date: 2016-10-31), 10-K (reporting date: 2015-10-31), 10-K (reporting date: 2014-10-31), 10-K (reporting date: 2013-10-31).
2018 Calculations
2 Interest expense on borrowings, after tax = Interest expense on borrowings × (1 – EITR)
= × (1 – )
=
3 EBIT(1 – EITR)
= Net earnings – Net loss from discontinued operations + Interest expense on borrowings, after tax
= – +
=
4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [ – ] ÷
=
5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷
=
6 g = RR × ROIC
= ×
=
FCFF growth rate (g) implied by single-stage model
g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × ( × – ) ÷ ( + )
=
where:
Total capital, fair value0 = current fair value of HP Inc. debt and equity (US$ in millions)
FCFF0 = the last year HP Inc. free cash flow to the firm (US$ in millions)
WACC = weighted average cost of HP Inc. capital
Year | Value | gt |
---|---|---|
1 | g1 | |
2 | g2 | |
3 | g3 | |
4 | g4 | |
5 and thereafter | g5 |
where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5
Calculations
g2 = g1 + (g5 – g1) × (2 – 1) ÷ (5 – 1)
= + ( – ) × (2 – 1) ÷ (5 – 1)
=
g3 = g1 + (g5 – g1) × (3 – 1) ÷ (5 – 1)
= + ( – ) × (3 – 1) ÷ (5 – 1)
=
g4 = g1 + (g5 – g1) × (4 – 1) ÷ (5 – 1)
= + ( – ) × (4 – 1) ÷ (5 – 1)
=