Eric Cota's  Instablog

Eric Cota
Send Message
I'm a value investor for the long term primarily focused on firms in the S&P 500 that produce solid free cash flow and pay dividends. I look for undervalued firms using a discounted cash flow model. I reinvest dividends and track performance on a total return, risk-adjusted basis. Five years... More
My blog:
Manzanita Drive
  • Colgate-Palmolive Co: Cash Flow Valuation Update 0 comments
    Jul 12, 2012 10:13 PM | about stocks: CL

    Current Price: ~ $104/share
    Projected Yield: ~ 2.39%

    Colgate-Palmolive is one of the world's largest consumer product companies. In addition to its namesake toothpaste and detergents, the firm manufactures shampoos, shower gels, deodorants, and shaving products. It also owns specialty pet food maker Hill's, which sells its products through veterinarians and specialty pet retailers. Colgate's products are sold around the world; about three quarters of sales come from outside the United States.

    Estimated WACC for the firm today is 5.02% using the Capital Asset Pricing Model and the company's recent SEC filings.

    Recent free cash flows and noted growth rates:

    Year FCF $Millions
    2002 1268
    2003 1466
    2004 1406
    2005 1395
    2006 1345
    2007 1621
    2008 1555
    2009 2702
    2010 2661
    2011 2359

    Average Annual Growth FCF: ~ 9%

    CAGR FCF: ~ 7%
    Consensus Forecast Industry 5-Year Growth: ~ 12% per year

    Consensus Forecast Company 5-Year Growth: ~ 9% per year

    Internal Growth Rate: ~ 12%

    Scenario 1

    • Start at $2359 million FCF
    • Assume a 5-year growth rate in FCF of 9% per year, then no growth or 0% growth in FCF per year forever:

    Discounted Cash Flow Valuation

    Year FCF $Millions
    0 2359
    1 2571
    2 2803
    3 3055
    4 3330
    5 3630
    Terminal Value 78737

    The firm's future cash flows, discounted at a WACC of 5.02%, give a present value for the entire firm (Debt + Equity) of $74824 million. If the firm's fair value of debt is estimated at $5292 million, then the fair value of the firm's equity could be $69532 million. $69532 million / 477 million outstanding shares is approximately $146 per share and a 20% margin of safety is $117/share.

    Scenario 2
    All else being equal,

    • Assume a 5-year growth rate in FCF of 5% per year, then 0% growth in FCF per year forever:

    Discounted Cash Flow Valuation

    Year FCF $Millions
    0 2359
    1 2477
    2 2601
    3 2731
    4 2867
    5 3011
    Terminal Value 62915
    • Present Value of the entire firm (Debt + Equity): $61025 million
    • Value of Equity: $55733 million or $117/share
    • 20% margin of safety is $94/share


    Yahoo! Finance

    Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.

    Stocks: CL
Back To Eric Cota's Instablog HomePage »

Instablogs are blogs which are instantly set up and networked within the Seeking Alpha community. Instablog posts are not selected, edited or screened by Seeking Alpha editors, in contrast to contributors' articles.

Comments (0)
Track new comments
Be the first to comment
Full index of posts »
Latest Followers


More »

Latest Comments

Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.