Harvey Norman Holdings Limited (HVN)

Discount cash flow analysis

Sell Overvalued by 37.8%

5% margin of safety What's this?

close

How does this work?

This is an interactive analyst report for Harvey Norman Holdings Limited, based on a discounted cash flow valuation approach.

You can modify the assumptions and the valuation will be updated automatically. You can also save and share your valuation.

Spacer
Values in $ millions
2008 2009 2010 2011 2012 2013 2014 2015
 
                 
               
 

What will the revenues be in the future?

Growth beyond year three is driven by the terminal growth rate.

Sensitivity matrix

   
-1% 		Discount Rate %
0%
1%
  -1% $2.24 $2.22 $2.20
Terminal Growth% 0 $2.24 $2.22 $2.21
  +1% $2.24 $2.22 $2.21

How does a change in discount rate or terminal growth affect valuation?

This table shows the sensitivity of the valuation to two key variables - the discount rate and the terminal growth rate

Valuations and comments

  • Valuecruncher created a new valuation of $1.16 (overvalued by 67.51%) - 19 hours ago
  • gordonsk created a new valuation of $2.28 (overvalued by 2.98%) - 1 year ago
  • KiwiEMH created a new valuation of $2.22 (undervalued by 12.12%) - 1 year ago

Comments

No comments yet. Login to comment.

The boring details

All amounts in millions Figures
Enterprise Value: 4,264
Net Debt (Long-term borrowings less cash): 472
Equity Value: 2,103
Number of Shares Outstanding: 1,062,000,000
Calculated value per share: $2.22

Enterprise Value is the present value of the post-tax cash flows for a business into the future.

Calcuation of EV

Where:

  • C1, C2, C3 - the cash flow in period 1, 2, 3, ...
  • r - the discount rate

To capture the cash flows into the future a terminal value is calculated via a perpetuity calculation -
based on the final years forecast post-tax free cash flow.

Perpetuity

Where:

  • Cn - the cash flow in the final forecast period.
  • LTG - the long-term growth rate
  • r - the discount rate
  • g - the terminal growth rate

The Capital Asset Pricing Model (CAPM) is used to determine the equity component in the discount rate.

CAPM model

Where:

  • rt - the risk free rate
  • t - the tax rate
  • B - the beta of the company
  • MRP - the Market Risk Premium

Valuecruncher uses an estimate of Weighted Average Cost of Capital (WACC) to determine the discount rate in the calculation.