Damian Illia

# Chevron's Price Is at a 6.5% Discount to Its Intrinsic Value

February 17, 2014 | About:

In a previous article we saw the 13-F's holdings of Absolute Return Investors. Here, let´s analyze one of them, Chevron Corporation (NYSE:CVX), and see if it is appropriate to be in that long portfolio. The firm does not need too much introduction. The company’s upstream operations include exploring, developing and producing crude oil and natural gas, and processing, liquefaction, transportation and regasification associated with liquefied natural gas. The company’s downstream operations include refining crude oil into petroleum products, and manufactures and markets commodity petrochemicals, plastics for industrial uses and fuel and lubricant additives. The firm's largest competitors include BP Plc (BP) and Exxon Mobil Corp (XOM).

Turning our attention to the future direction of the stock, let's take a look at the intrinsic value of this company and try to explain to investors the reasons why it is a good buy or not.

Valuation

In stock valuation models, dividend discount models (DDM) define cash flow as the dividends to be received by the shareholders. Extending the period indefinitely, the fundamental value of the stock is the present value of an infinite stream of dividends according to John Burr Williams.

Although this is theoretically correct, it requires forecasting dividends for many periods, so we can use some growth models like: Gordon (constant) growth model, the Two or Three stage growth model or the H-Model (which is a special case of a two-stage model).

To start with, the Gordon Growth Model (GGM) assumes that dividends increase at a constant rate indefinitely.

a. Required Rate of Return (r)

The capital asset pricing model (CAPM) estimates the required return on equity using the following formula: required return on stock j = risk-free rate + beta of j x equity risk premium

Assumptions:

1. Risk-Free Rate: Rate of return on LT Government Debt: RF = 2.67%

2. Beta: β =1.11

3. GGM equity risk premium = (1-year forecasted dividend yield on market index) +(consensus long-term earnings growth rate) – (long-term government bond yield) = 2.13% + 11.97% - 2.67% = 11.43%[1]

rCVX = RF + βCVX [GGM ERP]

= 2.67% + 1.11 [11.43%]

= 15.36%

b. Dividend growth rate (g)

The sustainable growth rate is the rate at which earnings and dividends can grow indefinitely assuming that the firm's debt-to-equity ratio is unchanged and it doesn't issue new equity.

g = b x ROE

b = retention rate

ROE can be estimated using Dupont formula:

Because for most companies, the GGM is unrealistic, let's consider the H-Model which assumes a growth rate that starts high and then declines linearly over the high growth stage until it reverts to the long-run rate. A smoother transition to the mature phase growth rate that is more realistic.

c. Dividend growth rate (g) implied by Gordon growth model (long-run rate)

With the GGM formula and simple maths:

Final Comment

When the stock price is lower than the intrinsic value, the stock is said to be undervalued and it makes sense to buy the stock. I would advise fundamental investors to consider adding this stock according to our estimations.

Disclosure: Damian Illia holds no position in any stocks mentioned.

[1] This values where obtain from Blommberg´s CRP function.

### About the author:

Damian Illia
A fundamental analyst at Lonetreeanalytics.com constantly looking for value and income investments.

Visit Damian Illia's Website

 Currently 4.60/512345 Rating: 4.6/5 (5 votes)

### More GuruFocus Links

 Latest Guru Picks Value Strategies Warren Buffett Portfolio Ben Graham Net-Net Real Time Picks Buffett-Munger Screener Aggregated Portfolio Undervalued Predictable ETFs, Options Low P/S Companies Insider Trends 10-Year Financials 52-Week Lows Interactive Charts Model Portfolios DCF Calculator RSS Feed Monthly Newsletters The All-In-One Screener Portfolio Tracking Tool
GuruFocus has detected 4 Warning Signs with Chevron Corp \$CVX.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.

### →User Generated Screeners

DANGORDON BOOK VAL GR 4-29-17 nidhi_ev_ebitda HEALTHY GROWTH Small Quality EPS GROWTH 4-28-17 HEALTHY GROWTH Small Quality NetNets Walter Schloss Screen Fast Growers
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)