TRV Stock Analyzer

Author: TRV Stock Analyzer   |   Latest post: Sun, 29 Jul 2018, 9:01 PM


[TRV] Reverse Discounted Cash Flow (RDCF) of Nestle

Author:   |    Publish date:

Discounted cash flow valuation (DCF) is calculated by using future free cash flow projections and discounts them, using a required discount rate, to arrive at present value estimates. A present value estimate is then used to evaluate the potential for investment. If the value arrived at through DCF analysis is higher than the current stock price with good margin of safety, the opportunity may be a good one.


Reverse DCF

Instead of starting with a given year’s FCF, and then projecting towards an unknown, the purpose of the reverse discounted cash flow is to calculate what growth rate the market is applying to the current stock price.

In other words, by working backwards, you can see whether the implied growth rate by the market is higher or lower than what the company is capable of.

Let’s see how it is actually done.


Reverse DCF Valuation of Nestle (M) Bhd.

Starting point of DCF is free cash flow (FCF). FCF for Nestle is growing each year at a relatively stable rate. You may refer to the chart below (Green Bar):

We will start with trailing twelve month (TTM) FCF of 692mil.

We set the discount rate to 8%. The discount rate is obtained from the Valuation Methodology Handbook.

Now that you have the discount rate set to 8%, play around with the growth rate using the DCF model from the TRV Stock Analyzer until you get a value that matches the current price.

On the analyzer, the growth rate has to be set to 24.5% for the reverse DCF valuation to match the current stock price. That means Nestle has to grow 24.5% for the next 5 years and 12.3% for the following 5 years.

Now, let’s look at how Nestle’s FCF growth for the last 10 years.

Since FCF for the majority of companies are volatile, we calculate the growth rates for multiple periods and then calculate the median of all the periods. Median for last 10FY FCF growth is at 9.8%.

With this comparison, you can see that the market is currently pricing Nestle to have quite a high growth. No doubt that market usually price in a premium for staple stock like Nestle but is it too high of a premium when we expect the FCF growth to me more than twice the last 10 years?



This reverse discounted cash flow analysis is done with TRV Stock Analyzer. The TRV Analyzer is an all-in-one analysis and valuation tool that will automatically load financial data, calculate and value the stock!

Website - http://www.TRVanalyzer.com 
Facebook - https://fb.me/TRVanalyzer
Messenger - https://m.me/TRVanalyzer 
E-Mail - hello@TRVanalyzer.com

Share this
Labels: NESTLE

Related Stocks

Chart Stock Name Last Change Volume 
NESTLE 149.00 0.00 (0.00%) 159,000 

  3iii likes this.
Bruce88 just keep it simple..
16/03/2018 7:45 PM


351  269  527  746 

Top 10 Active Counters
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 


3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Stock at low : E&O My Trading Adventure
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
8. 【Stock Rider 股市骑士】一文告诉你,庄家出货的四大套路! 【Stock Rider 股市骑士】
Partners & Brokers