A Look At The Intrinsic Value Of DSM-Firmenich AG (AMS:DSFIR)

In This Article:

Key Insights

  • DSM-Firmenich's estimated fair value is €119 based on 2 Stage Free Cash Flow to Equity

  • With €101 share price, DSM-Firmenich appears to be trading close to its estimated fair value

  • The €122 analyst price target for DSFIR is 2.4% more than our estimate of fair value

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of DSM-Firmenich AG (AMS:DSFIR) as an investment opportunity by projecting its future cash flows and then discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

See our latest analysis for DSM-Firmenich

The Method

We're 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 a stable growth rate. 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.

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:

10-year free cash flow (FCF) estimate

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

Levered FCF (€, Millions)

€961.5m

€953.4m

€1.05b

€1.45b

€1.54b

€1.61b

€1.66b

€1.70b

€1.73b

€1.76b

Growth Rate Estimate Source

Analyst x7

Analyst x7

Analyst x6

Analyst x2

Analyst x1

Est @ 4.15%

Est @ 3.17%

Est @ 2.48%

Est @ 2.00%

Est @ 1.66%

Present Value (€, Millions) Discounted @ 5.7%

€910

€853

€891

€1.2k

€1.2k

€1.2k

€1.1k

€1.1k

€1.1k

€1.0k

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