Paying users zone. Data is hidden behind: .
Get 1-month access^{} to Stryker Corp. for $17.99, or
get full access^{} to the entire website for at least 3 months from $49.99.
We accept:
This is a one-time payment. There is no automatic renewal.
Present Value of Free Cash Flow to Equity (FCFE)
Intermediate level
In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to equity (FCFE) is generally described as cash flows available to the equity holder after payments to debt holders and after allowing for expenditures to maintain the company’s asset base.
Intrinsic Stock Value (Valuation Summary)
Stryker Corp., free cash flow to equity (FCFE) forecast
US$ in millions, except per share data
Year | Value | FCFE_{t} or Terminal value (TV_{t}) | Calculation | Present value at |
---|---|---|---|---|
0^{1} | FCFE_{0} | |||
1 | FCFE_{1} | = × (1 + ) | ||
2 | FCFE_{2} | = × (1 + ) | ||
3 | FCFE_{3} | = × (1 + ) | ||
4 | FCFE_{4} | = × (1 + ) | ||
5 | FCFE_{5} | = × (1 + ) | ||
5 | Terminal value (TV_{5}) | = × (1 + ) ÷ ( – ) | ||
Intrinsic value of Stryker Corp.’s common stock | ||||
Intrinsic value of Stryker Corp.’s common stock (per share) | ||||
Current share price |
Based on: 10-K (filing date: 2020-02-06).
^{1} See details »
Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.
Required Rate of Return (r)
Assumptions | ||
Rate of return on LT Treasury Composite^{1} | R_{F} | |
Expected rate of return on market portfolio^{2} | E(R_{M}) | |
Systematic risk of Stryker Corp.’s common stock | β_{SYK} | |
Required rate of return on Stryker Corp.’s common stock^{3} | r_{SYK} |
^{1} Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).
^{2} See details »
^{3} r_{SYK} = R_{F} + β_{SYK} [E(R_{M}) – R_{F}]
= + [ – ]
=
FCFE Growth Rate (g)
FCFE growth rate (g) implied by PRAT model
Stryker Corp., PRAT model
Based on: 10-K (filing date: 2020-02-06), 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-08), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-11).
2019 Calculations
^{1} Retention rate = (Net earnings – Cash dividends declared) ÷ Net earnings
= ( – ) ÷ =
^{2} Profit margin = 100 × Net earnings ÷ Net sales
= 100 × ÷ =
^{3} Asset turnover = Net sales ÷ Total assets
= ÷ =
^{4} Financial leverage = Total assets ÷ Total Stryker shareholders’ equity
= ÷ =
^{5} g = Retention rate × Profit margin × Asset turnover × Financial leverage
= × × × =
FCFE growth rate (g) implied by single-stage model
g = 100 × (Equity market value_{0} × r – FCFE_{0}) ÷ (Equity market value_{0} + FCFE_{0})
= 100 × ( × – ) ÷ ( + ) =
where:
Equity market value_{0} = current market value of Stryker Corp.’s common stock (US$ in millions)
FCFE_{0} = the last year Stryker Corp.’s free cash flow to equity (US$ in millions)
r = required rate of return on Stryker Corp.’s common stock
FCFE growth rate (g) forecast
Stryker Corp., H-model
Year | Value | g_{t} |
---|---|---|
1 | g_{1} | |
2 | g_{2} | |
3 | g_{3} | |
4 | g_{4} | |
5 and thereafter | g_{5} |
where:
g_{1} is implied by PRAT model
g_{5} is implied by single-stage model
g_{2}, g_{3} and g_{4} are calculated using linear interpoltion between g_{1} and g_{5}
Calculations
g_{2} = g_{1} + (g_{5} – g_{1}) × (2 – 1) ÷ (5 – 1)
= + ( – ) × (2 – 1) ÷ (5 – 1) =
g_{3} = g_{1} + (g_{5} – g_{1}) × (3 – 1) ÷ (5 – 1)
= + ( – ) × (3 – 1) ÷ (5 – 1) =
g_{4} = g_{1} + (g_{5} – g_{1}) × (4 – 1) ÷ (5 – 1)
= + ( – ) × (4 – 1) ÷ (5 – 1) =