Does the May share price for Adobe Inc. (NASDAQ:ADBE) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by projecting its future cash flows and then discounting them to today's value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.
Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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.
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 start off with, we need to estimate 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 discount the value of these future cash flows to their estimated value in today's dollars:
US$9.31b | US$10.3b | US$11.1b | US$11.3b | US$13.6b | US$14.6b | US$15.4b | US$16.2b | US$16.9b | US$17.5b | |
Analyst x19 | Analyst x20 | Analyst x6 | Analyst x2 | Analyst x1 | Est @ 7.08% | Est @ 5.78% | Est @ 4.87% | Est @ 4.24% | Est @ 3.79% | |
US$8.6k | US$8.8k | US$8.9k | US$8.4k | US$9.4k | US$9.3k | US$9.2k | US$8.9k | US$8.6k | US$8.3k |
("Est" = FCF growth rate estimated by Simply Wall St)
= US$88b