Estimating The Intrinsic Value Of Anixter International Inc (NYSE:AXE)

I am going to run you through how I calculated the intrinsic value of Anixter International Inc (NYSE:AXE) by taking the expected future cash flows and discounting them to their present value. I will be using the Discounted Cash Flows (DCF) model. Don’t get put off by the jargon, the math behind it is actually quite straightforward. 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. If you are reading this and its not December 2018 then I highly recommend you check out the latest calculation for Anixter International by following the link below.

Check out our latest analysis for Anixter International

Is AXE fairly valued?

I’m using the 2-stage growth model, which simply means we take in account two stages of company’s growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have perpetual stable growth rate. To start off with we need to estimate 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

2019 2020 2021 2022 2023
Levered FCF ($, Millions) $208.00 $229.01 $252.15 $277.62 $305.67
Source Analyst x1 Est @ 10.1% Est @ 10.1% Est @ 10.1% Est @ 10.1%
Present Value Discounted @ 13.9% $182.62 $176.53 $170.64 $164.96 $159.46

Present Value of 5-year Cash Flow (PVCF)= US$854m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after the five years. The Gordon Growth formula is used to calculate Terminal Value at an annual growth rate equal to the 10-year government bond rate of 2.9%. We discount this to today’s value at a cost of equity of 13.9%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = US$306m × (1 + 2.9%) ÷ (13.9% – 2.9%) = US$2.9b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = US$2.9b ÷ ( 1 + 13.9%)5 = US$1.5b

The total value, or equity value, is then the sum of the present value of the cash flows, which in this case is US$2.4b. 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 $70.29. Compared to the current share price of $63.96, the stock is about right, perhaps slightly undervalued at a 9.0% discount to what it is available for right now.

NYSE:AXE Intrinsic Value Export December 4th 18
NYSE:AXE Intrinsic Value Export December 4th 18

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Anixter International 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 13.9%, which is based on a levered beta of 1.553. 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. For AXE, I’ve put together three key aspects you should further research:

  1. Financial Health: Does AXE 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 AXE’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 AXE? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St does a DCF calculation for every US stock every 6 hours, so if you want to find the intrinsic value of any other stock 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.