Stock Analysis

Is Arconic Inc. (NYSE:ARNC) Expensive For A Reason? A Look At The Intrinsic Value

Want to participate in a short research study? Help shape the future of investing tools and you could win a $250 gift card!

How far off is Arconic Inc. (NYSE:ARNC) from its intrinsic value? Using the most recent financial data, I am going to take a look at whether the stock is fairly priced by taking the foreast future cash flows of the company and discounting them back to today's value. I will be using the Discounted Cash Flows (DCF) model. It may sound complicated, but actually it is quite simple! If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model. Please also note that this article was written in February 2019 so be sure check out the updated calculation by following the link below.

View our latest analysis for Arconic

What's the value?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with we have to get estimates of the next five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. I then discount this to its value today and sum up the total to get the present value of these cash flows.

5-year cash flow estimate

20192020202120222023
Levered FCF ($, Millions)$587.75$707.50$728.54$750.20$772.51
SourceAnalyst x4Analyst x4Est @ 2.97%Est @ 2.97%Est @ 2.97%
Present Value Discounted @ 13.32%$518.64$550.91$500.59$454.86$413.32

Present Value of 5-year Cash Flow (PVCF)= US$2.4b

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 an annual growth rate equal to the 10-year government bond rate of 2.7%. We discount this to today's value at a cost of equity of 13.3%.

Terminal Value (TV) = FCF2023 × (1 + g) ÷ (r – g) = US$773m × (1 + 2.7%) ÷ (13.3% – 2.7%) = US$7.5b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$7.5b ÷ ( 1 + 13.3%)5 = US$4.0b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$6.4b. To get the intrinsic value per share, we divide this by the total number of shares outstanding, or the equivalent number if this is a depositary receipt or ADR. This results in an intrinsic value of $13.34. Relative to the current share price of $17.1, the stock is fair value, maybe slightly overvalued at the time of writing.

NYSE:ARNC Intrinsic Value Export February 11th 19
NYSE:ARNC Intrinsic Value Export February 11th 19

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. If you don't agree with my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Arconic as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I've used 13.3%, which is based on a levered beta of 1.457. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

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. What is the reason for the share price to differ from the intrinsic value? For ARNC, I've compiled three relevant factors you should further examine:

  1. Financial Health: Does ARNC have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does ARNC's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of ARNC? 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 for every stock on the NYSE every 6 hours. If you want to find the calculation for other stocks just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.

Simply Wall St analyst Simply Wall St and Simply Wall St have no position in any of the companies mentioned. This article is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

About NYSE:HWM

Howmet Aerospace

Provides advanced engineered solutions for the aerospace and transportation industries in the United States, Japan, France, Germany, the United Kingdom, Mexico, Italy, Canada, Poland, China, and internationally.

Solid track record with adequate balance sheet.

Weekly Picks

WO
MGPI logo
woodworthfund on MGP Ingredients ·

THE KINGDOM OF BROWN GOODS: WHY MGPI IS BEING CRUSHED BY INVENTORY & PRIMED FOR RESURRECTION

Fair Value:US$4035.0% undervalued
23 users have followed this narrative
4 users have commented on this narrative
8 users have liked this narrative
DO
Double_Bubbler
EVTL logo
Double_Bubbler on Vertical Aerospace ·

Why Vertical Aerospace (NYSE: EVTL) is Worth Possibly Over 13x its Current Price

Fair Value:US$6090.4% undervalued
23 users have followed this narrative
3 users have commented on this narrative
18 users have liked this narrative
TI
TickerTickle
ORCL logo
TickerTickle on Oracle ·

The Quiet Giant That Became AI’s Power Grid

Fair Value:US$389.8151.3% undervalued
45 users have followed this narrative
4 users have commented on this narrative
9 users have liked this narrative

Updated Narratives

OS
oscargarcia
AVGO logo
oscargarcia on Broadcom ·

A tech powerhouse quietly powering the world’s AI infrastructure.

Fair Value:US$48025.0% undervalued
15 users have followed this narrative
0 users have commented on this narrative
0 users have liked this narrative
AB
AbraxasAether
AJBU logo
AbraxasAether on Keppel DC REIT ·

Keppel DC REIT (SGX: AJBU) is a resilient gem in the data center space.

Fair Value:S$2.613.5% undervalued
2 users have followed this narrative
0 users have commented on this narrative
0 users have liked this narrative
DO
Double_Bubbler
EVTL logo
Double_Bubbler on Vertical Aerospace ·

Why Vertical Aerospace (NYSE: EVTL) is Worth Possibly Over 13x its Current Price

Fair Value:US$6090.4% undervalued
23 users have followed this narrative
3 users have commented on this narrative
0 users have liked this narrative

Popular Narratives

TH
TheWallstreetKing
MVIS logo
TheWallstreetKing on MicroVision ·

MicroVision will explode future revenue by 380.37% with a vision towards success

Fair Value:US$6098.4% undervalued
120 users have followed this narrative
11 users have commented on this narrative
22 users have liked this narrative
RO
RockeTeller
SCZ logo
RockeTeller on Santacruz Silver Mining ·

Crazy Undervalued 42 Baggers Silver Play (Active & Running Mine)

Fair Value:CA$8683.7% undervalued
78 users have followed this narrative
8 users have commented on this narrative
21 users have liked this narrative
AN
AnalystConsensusTarget
NVDA logo
AnalystConsensusTarget on NVIDIA ·

NVDA: Expanding AI Demand Will Drive Major Data Center Investments Through 2026

Fair Value:US$250.3930.1% undervalued
965 users have followed this narrative
6 users have commented on this narrative
25 users have liked this narrative

Trending Discussion

US
FND logo
User on Floor & Decor Holdings ·

Let’s see.

0
|
0
NV
NVX
MOD logo
NVX on Modine Manufacturing ·

<b></b>

0
|
0