Comcast (CMCSA) has gone straight up the past few months. But is the ride higher finally over? Let's take a look at its valuation.
We're often asked: what's the difference between price and value. Well, price is what you pay for a stock and value is what the company is worth. Over time, we think these two measures will converge. As such, we think a comprehensive analysis of a firm's discounted cash-flow valuation is the best way to uncover its true intrinsic worth.
A rigorous DCF assessment is one component of our Valuentum Buying Index, which ranks stocks on a scale from 1 to 10, with 10 being the best. Essentially, we're looking for firms that overlap investment methodologies, thereby revealing the greatest interest by investors (we like firms that fall in the center of the diagram below). We think that more interest in a stock leads to more buying, leads to a higher stock price. It doesn't get much more straightforward than that.
If a company is undervalued both on a DCF and on a relative valuation basis, it scores high on our scale. Comcast posts a VBI score of 6 on our scale, reflecting our "fairly valued" DCF assessment of the firm, its unattractive relative valuation versus peers, and bullish technicals. We compare Comcast to peers DIRECTV (DTV), Time Warner Cable (TWX) and Viacom (VIA). In the spirit of transparency, we show how our strategy has performed recently:
Our Report on Comcast
• Comcast's average return on invested capital has trailed its cost of capital during the past few years, indicating weakness in business fundamentals and an inability to earn economic profits through the course of the economic cycle. We think there are better quality firms out there.
• Comcast has a good combination of strong free cash flow generation and manageable financial leverage. We expect the firm's free cash flow margin to average about 14.2% in coming years. Total debt-to-EBITDA was 2.1 last year, while debt-to-book capitalization stood at 45.4%.
• The firm experienced a net income CAGR of about 17.8% during the past 3 years. We expect its net income growth to be better than its peer median during the next five years.
Economic Profit Analysis
The best measure of a firm's ability to create value for shareholders is expressed by comparing its return on invested capital ((ROIC)) with its weighted average cost of capital (OTC:WACC). The gap or difference between ROIC and WACC is called the firm's economic profit spread. Comcast's 3-year historical return on invested capital (without goodwill) is 8%, which is below the estimate of its cost of capital of 9.1%. As such, we assign the firm a ValueCreation™ rating of POOR. In the chart below, we show the probable path of ROIC in the years ahead based on the estimated volatility of key drivers behind the measure. The solid gray line reflects the most likely outcome, in our opinion, and represents the scenario that results in our fair value estimate.
Cash Flow Analysis
Firms that generate a free cash flow margin (free cash flow divided by total revenue) above 5% are usually considered cash cows. Comcast's free cash flow margin has averaged about 12.3% during the past 3 years. As such, we think the firm's cash flow generation is relatively STRONG. The free cash flow measure shown above is derived by taking cash flow from operations less capital expenditures and differs from enterprise free cash flow (FCFF), which we use in deriving our fair value estimate for the company. At Comcast, cash flow from operations decreased about 28% from levels registered two years ago, while capital expenditures expanded about 11% over the same time period.
The estimated fair value of $33 per share represents a price-to earnings (P/E) ratio of about 22 times last year's earnings and an implied EV/EBITDA multiple of about 6.8 times last year's EBITDA. Our model reflects a compound annual revenue growth rate of 3.1% during the next five years, a pace that is lower than the firm's 3-year historical compound annual growth rate of 17.7%. Our model reflects a 5-year projected average operating margin of 21.4%, which is above Comcast's trailing 3- year average. Beyond year 5, we assume free cash flow will grow at an annual rate of 1.5% for the next 15 years and 3% in perpetuity. For Comcast, we use a 9.1% weighted average cost of capital to discount future free cash flows.
(click to enlarge)
Margin of Safety Analysis
Our discounted cash flow process values each firm on the basis of the present value of all future free cash flows. Although we estimate the firm's fair value at about $33 per share, every company has a range of probable fair values that's created by the uncertainty of key valuation drivers (like future revenue or earnings, for example). After all, if the future was known with certainty, we wouldn't see much volatility in the markets as stocks would trade precisely at their known fair values. Our ValueRisk™ rating sets the margin of safety or the fair value range we assign to each stock. In the graph below, we show this probable range of fair values for Comcast. We think the firm is attractive below $25 per share (the green line), but quite expensive above $41 per share (the red line). The prices that fall along the yellow line, which includes our fair value estimate, represent a reasonable valuation for the firm, in our opinion.
Future Path of Fair Value
We estimate Comcast's fair value at this point in time to be about $33 per share. As time passes, however, companies generate cash flow and pay out cash to shareholders in the form of dividends. The chart below compares the firm's current share price with the path of Comcast's expected equity value per share over the next three years, assuming our long-term projections prove accurate. The range between the resulting downside fair value and upside fair value in Year 3 represents our best estimate of the value of the firm's shares three years hence. This range of potential outcomes is also subject to change over time, should our views on the firm's future cash flow potential change. The expected fair value of $43 per share in Year 3 represents our existing fair value per share of $33 increased at an annual rate of the firm's cost of equity less its dividend yield. The upside and downside ranges are derived in the same way, but from the upper and lower bounds of our fair value estimate range.
Pro Forma Financial Statements
(click to enlarge)