share_log

Calculating The Fair Value Of Quanta Services, Inc. (NYSE:PWR)

Calculating The Fair Value Of Quanta Services, Inc. (NYSE:PWR)

廣達服務股份有限公司(紐約證交所代碼:PWR)的公允價值計算
Simply Wall St ·  2023/02/01 12:35

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Quanta Services, Inc. (NYSE:PWR) as an investment opportunity by estimating the company's future cash flows and discounting them to their present value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

今天,我們將簡單介紹一種估值方法,通過估計廣達服務公司(紐約證券交易所代碼:PWR)未來的現金流並將其折現為現值,來評估該公司作為投資機會的吸引力。實現這一點的一種方法是使用貼現現金流(DCF)模型。信不信由你,遵循它並不太難,正如您將從我們的示例中看到的那樣!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

對公司的估值可以有很多種方式,因此我們要指出,貼現現金流並不適用於每一種情況。如果你對這類估值還有一些亟待解決的問題,不妨看看Simply Wall St.的分析模型。

View our latest analysis for Quanta Services

查看我們對廣達服務的最新分析

The Method

該方法

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. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

我們將使用兩階段貼現現金流模型,顧名思義,該模型考慮了兩個增長階段。第一階段通常是一個較高的成長期,接近終值,在第二個“穩定增長”階段捕捉到。在第一階段,我們需要估計未來十年為企業帶來的現金流。在可能的情況下,我們使用分析師的估計,但當這些估計不可用時,我們會根據上次估計或報告的價值推斷先前的自由現金流(FCF)。我們假設,自由現金流萎縮的公司將減緩收縮速度,而自由現金流增長的公司在這段時間內的增長速度將放緩。我們這樣做是為了反映出,增長在最初幾年往往比後來幾年放緩得更多。

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

一般來説,我們假設今天的一美元比未來的一美元更有價值,所以我們將這些未來現金流的價值貼現到以今天美元計算的估計價值:

10-year free cash flow (FCF) forecast

10年自由現金流(FCF)預測

2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
Levered FCF ($, Millions) US$829.9m US$906.6m US$1.18b US$1.29b US$1.45b US$1.57b US$1.67b US$1.75b US$1.83b US$1.89b
Growth Rate Estimate Source Analyst x7 Analyst x5 Analyst x2 Analyst x2 Analyst x1 Est @ 8.28% Est @ 6.39% Est @ 5.07% Est @ 4.14% Est @ 3.49%
Present Value ($, Millions) Discounted @ 8.6% US$764 US$769 US$920 US$925 US$960 US$957 US$938 US$908 US$871 US$830
2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
槓桿式FCF(百萬美元) 8.299億美元 9.066億美元 11.8億美元 12.9億美元 14.5億美元 15.7億美元 16.7億美元 17.5億美元 18.3億美元 18.9億美元
增長率預估來源 分析師x7 分析師X5 分析師x2 分析師x2 分析師x1 Est@8.28% Est@6.39% Est@5.07% Est@4.14% Est@3.49%
現值(美元,百萬)貼現@8.6% 764美元 769美元 920美元 925美元 960美元 957美元 938美元 908美元 871美元 830美元

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$8.8b

(“EST”=Simply Wall St.預估的FCF成長率)
10年期現金流現值(PVCF)=88億美元

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 8.6%.

在計算了最初10年內未來現金流的現值後,我們需要計算終止值,它考慮了第一階段之後的所有未來現金流。戈登增長公式用於計算終端價值,其未來年增長率等於10年期政府債券收益率2.0%的5年平均水平。我們以8.6%的權益成本將終端現金流貼現到今天的價值。

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$1.9b× (1 + 2.0%) ÷ (8.6%– 2.0%) = US$29b

終端值(TV)=FCF2032×(1+g)?(r-g)=19億美元×(1+2.0%)?(8.6%-2.0%)=290億美元

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$29b÷ ( 1 + 8.6%)10= US$13b

終值現值(PVTV)=TV/(1+r)10=290億美元?(1+8.6%)10=130億美元

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$22b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$152, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

那麼,總價值或股權價值就是未來現金流的現值之和,在這種情況下,現金流的現值為220億美元。在最後一步,我們用股本價值除以流通股的數量。相對於目前152美元的股價,該公司在撰寫本文時似乎接近公允價值。不過,請記住,這只是一個大致的估值,就像任何複雜的公式一樣--垃圾輸入,垃圾輸出。

dcf
NYSE:PWR Discounted Cash Flow February 1st 2023
紐約證券交易所:PWR貼現現金流2023年2月1日

Important Assumptions

重要假設

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Quanta Services as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 8.6%, which is based on a levered beta of 1.097. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

上述計算在很大程度上取決於兩個假設。第一個是貼現率,另一個是現金流。您不必同意這些輸入,我建議您自己重新計算並使用它們。DCF也沒有考慮一個行業可能的週期性,也沒有考慮一家公司未來的資本要求,因此它沒有給出一家公司潛在業績的全貌。鑑於我們將廣達服務視為潛在股東,股權成本被用作貼現率,而不是佔債務的資本成本(或加權平均資本成本,WACC)。在這個計算中,我們使用了8.6%,這是基於槓桿率為1.097的測試值。貝塔係數是衡量一隻股票相對於整個市場的波動性的指標。我們的貝塔係數來自全球可比公司的行業平均貝塔係數,強制限制在0.8到2.0之間,這是一個穩定業務的合理範圍。

SWOT Analysis for Quanta Services

廣達服務的SWOT分析

Strength
強度
  • Debt is well covered by earnings and cashflows.
  • 債務由收益和現金流很好地覆蓋了。
  • Balance sheet summary for PWR.
  • 壓水堆的資產負債表摘要。
Weakness
軟肋
  • Earnings declined over the past year.
  • 在過去的一年裏,公司的收益有所下降。
  • Dividend is low compared to the top 25% of dividend payers in the Construction market.
  • 與建築市場前25%的股息支付者相比,股息很低。
  • Expensive based on P/E ratio and estimated fair value.
  • 基於市盈率和估計公允價值的昂貴。
Opportunity
機會
  • Annual earnings are forecast to grow faster than the American market.
  • 預計該公司的年收入增長速度將快於美國市場。
Threat
威脅
  • Revenue is forecast to grow slower than 20% per year.
  • 預計收入每年的增長速度將低於20%。
  • What else are analysts forecasting for PWR?
  • 分析師們對壓水堆還有什麼預測?

Moving On:

下一步:

Valuation is only one side of the coin in terms of building your investment thesis, and it is only one of many factors that you need to assess for a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Quanta Services, we've put together three relevant items you should assess:

就構建你的投資論點而言,估值只是硬幣的一面,它只是你需要為一家公司評估的眾多因素之一。用貼現現金流模型不可能獲得萬無一失的估值。相反,它應該被視為“什麼假設需要成立才能讓這隻股票被低估或高估”的指南。例如,如果終端價值增長率稍有調整,可能會極大地改變整體結果。對於廣達服務,我們列出了您應該評估的三個相關項目:

  1. Risks: To that end, you should be aware of the 2 warning signs we've spotted with Quanta Services .
  2. Future Earnings: How does PWR'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!
  1. 風險:為此,您應該意識到2個警告標誌我們發現了廣達服務公司。
  2. 未來收益:與同行和更廣泛的市場相比,PWR的增長率如何?通過與我們的免費分析師增長預期圖表互動,更深入地挖掘分析師對未來幾年的共識數字。
  3. 其他穩固的企業:低債務、高股本回報率和良好的過去業績是強勁業務的基礎。為什麼不探索我們具有堅實商業基本面的股票的互動列表,看看是否有其他您可能沒有考慮過的公司!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

PS.Simply Wall St.每天更新每隻美國股票的貼現現金流計算,所以如果你想找出任何其他股票的內在價值,只需搜索此處。

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.
This article by Simply Wall St 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. Simply Wall St has no position in any stocks mentioned.

對這篇文章有什麼反饋嗎?擔心內容嗎? 保持聯繫直接與我們聯繫。或者,也可以給編輯組發電子郵件,地址是implywallst.com。
本文由Simply Wall St.撰寫,具有概括性。我們僅使用不偏不倚的方法提供基於歷史數據和分析師預測的評論,我們的文章並不打算作為財務建議。它不構成買賣任何股票的建議,也沒有考慮你的目標或你的財務狀況。我們的目標是為您帶來由基本面數據驅動的長期重點分析。請注意,我們的分析可能不會將最新的對價格敏感的公司公告或定性材料考慮在內。Simply Wall St.對上述任何一隻股票都沒有持倉。

声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論