1. How to use GuruFocus - Tutorials
  2. What Is in the GuruFocus Premium Membership?
  3. A DIY Guide on How to Invest Using Guru Strategies
Eric Cota
Eric Cota
Articles 

Microchip Technology Inc: MCHP cash flow valuation

July 09, 2011 | About:

Microchip became an independent company in 1989 when it was spun off from General Instrument. It is based in Chandler, Ariz., with production facilities in Arizona, Oregon, and Thailand. Over 80% of sales come from microcontrollers, which are used in a wide array of electronic devices from LCD displays to remote controls. The company has focused in recent years on lower-end 8-bit microcontrollers that are suitable for a wider range of less technologically advanced devices.

I estimated the firm's WACC today at 10.50% using the Capital Asset Pricing Model and the company's recent SEC filings.

Recent free cash flows and growth rates:



Year


FCF $Millions


2002


134


2003


180


2004


280


2005


289


2006


361


2007


370


2008


377


2009


206


2010


404


2011


458


Average Annual Growth FCF: ~ 21%

CAGR FCF: ~ 15%

Consensus Forecast Industry 5-Year Growth: ~ 16% per year

Consensus Forecast Company 5-Year Growth: ~ 13% per year

Scenario 1

Starting at $458 million FCF, assuming the company achieves a 5-year growth rate in FCF of 13% per year, and assuming that after the next five years, the company achieves no growth in FCF or 0% growth per year forever:

Discounted Cash Flow Valuation



Year


FCF $Millions


0


458


1


518


2


585


3


661


4


747


5


844


Terminal Value


9078


The firm's future cash flows, discounted at a WACC of 10.50%, give a present value for the entire firm (Debt + Equity) of $7959 million. If the firm's fair value of debt is estimated at $1574 million, then the fair value of the firm's equity could be $6385 million. $6385 million / 190 million outstanding shares is approximately $34 per share and a 20% margin of safety is $27/share.

Scenario 2

Starting at $458 million FCF, assuming the company achieves a 5-year growth rate in FCF of 13% per year, and then a growth rate in FCF of 3% per year forever:

Discounted Cash Flow Valuation



Year


FCF $Millions


0


458


1


518


2


585


3


661


4


747


5


844


Terminal Value


12707


The firm's future cash flows, discounted at a WACC of 10.50%, give a present value for the entire firm (Debt + Equity) of $10,162 million. If the firm's fair value of debt is estimated at $1574 million, then the fair value of the firm's equity could be $8588 million. $8588 million / 190 million outstanding shares is approximately $45 per share and a 20% margin of safety is $36/share.

About the author:

Eric Cota
GuruFocus - Stock Picks and Market Insight of Gurus

Rating: 3.4/5 (8 votes)

Comments

Please leave your comment:


GuruFocus Mobile App


User Generated Screeners


lane1020Quality/Interntional
rael2222A3
mgh_38General Screens
mgh_38Oil_Gas_Chems
mgh_38Forbes Ben Graham
rael2222A2
rael2222aristocratic
rael2222the best 30 anni
HOLKLSUQuality High ROC
Praveen Chawlaown.earnings
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK