In this article, let's take a look at the intrinsic value of Walmart Stores Inc. (WMT, Financial), a $257.38 billion market cap companythat is the largest retailer in the world, operating a chain of over 10,000 discount department stores, wholesale clubs, supermarkets and supercenters.
A long-term strategy
The company plans to open new Neighborhood Market and Express stores in certain key areas in order to compete with smaller competitors. It could maximize some advantages such as the business online and the offering of more products through those stores. While reducing inefficiencies, Walmart offers customers a good product variety. For the future, we think that this strategy will be successful and also a growing e-commerce business will help to boost the firm´s revenues.
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). With the appropriate model, we can forecast dividends up to the end of the investment horizon where we no longer have confidence in the forecasts and then forecast a terminal value based on some other method, such as a multiple of book value or earnings.
To start with, the Gordon Growth Model (GGM) assumes that dividends increase at a constant rate indefinitely.
This formula condenses to: V0=(D0 (1+g))/(r-g)=D1/(r-g)
where:
V0 = fundamental value
D0 = last year dividends per share of Exxon's common stock
r = required rate of return on the common stock
g = dividend growth rate
Let´s estimate the inputs for modeling:
Required Rate of Return (r)
The capital asset pricing model (CAPM) estimates the required return on equity using the following formula: required return on stockj = risk-free rate + beta of j x equity risk premium
Assumptions:
Risk-Free Rate: Rate of return on LT Government Debt: RF = 2.67%. This is a very low rate because of today´s context. Since 1900, yields have ranged from a little less than 2% to 15%; with an average rate of 4.9%. So I think it is more appropriate to use this rate.
Beta: β =0.18
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]
rWMT = RF + βWMT [GGM ERP]
= 4.9% + 0.18 [11.43%]
= 6.96%
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=(Net Income)/Equity= ((Net Income)/Sales).(Sales/(Total Assets)).((Total Assets)/Equity)
The “PRAT” Model:
g= ((Net Income-Dividends)/(Net Income)).((Net Income)/Sales).(Sales/(Total Assets)).((Total Assets)/Equity)
Let´s collect the information we need to get the dividend growth rate:
| Financial Data (USD $ in millions) | Jan 31, 2014 | Jan 31, 2013 | Jan 31, 2012 |
| Cash dividends declared | 6,861,000 | 5,775,000 | 5,574,000 |
| Net income applicable to common shares | 16,022,000 | 16,999,000 | 15,699,000 |
| Net sales | 476,294,000 | 468,651,000 | 446,509,000 |
| Total assets | 204,751,000 | 203,105,000 | 193,406,000 |
| Total Shareholders' equity | 76,255,000 | 76,343,000 | 71,315,000 |
| Ratios | Â | Â | Â |
| Retention rate | 0.57 | 0.66 | 0.64 |
| Profit margin | 0.03 | 0.04 | 0.04 |
| Asset turnover | 2.33 | 2.31 | 2.31 |
| Financial leverage | 2.68 | 2.75 | 2.77 |
| Â | Â | Â | Â |
| Retention rate = (Net Income – Cash dividends declared) ÷ Net Income = | 0.57 | ||
| Â | Â | Â | Â |
| Profit margin = Net Income ÷ Net sales = | 0.03 | Â | Â |
| Â | Â | Â | Â |
| Asset turnover = Net sales ÷ Total assets = | 2.33 | Â | Â |
| Â | Â | Â | Â |
| Financial leverage = Total assets ÷ Total Shareholders' equity = | 2.69 | Â | |
| Â | Â | Â | Â |
| Averages | Â | Â | Â |
| Retention rate | 0.63 | Â | Â |
| Profit margin | 0.04 | Â | Â |
| Asset turnover | 2.31 | Â | Â |
| Financial leverage | 2.73 | Â | Â |
| Â | Â | Â | Â |
| g = Retention rate × Profit margin × Asset turnover × Financial leverage | Â | ||
| Â | Â | Â | Â |
| Dividend growth rate | 13.86% | Â | Â |
| Â | Â | Â | Â |
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.
Dividend growth rate (g) implied by Gordon Growth Model (long-run rate)
With the GGM formula and simple math:
g = (P0.r - D0)/(P0+D0)
= ($78.77 ×6.96% – $1.92) ÷ ($78.77 + $1.92) = 4.41%.
The growth rates are:
| Year | Value | g(t) |
| 1 | g(1) | 13.86% |
| 2 | g(2) | 11.50% |
| 3 | g(3) | 9.14% |
| 4 | g(4) | 6.77% |
| 5 | g(5) | 4.41% |
G(2), g(3) and g(4) are calculated using linear interpolation between g(1) and g(5).
Calculation of Intrinsic Value
| Year | Value | Cash Flow | Presentvalue |
| 0 | Div 0 | 1.92 | Â |
| 1 | Div 1 | 2.19 | 2.04 |
| 2 | Div 2 | 2.44 | 2.13 |
| 3 | Div 3 | 2.66 | 2.17 |
| 4 | Div 4 | 2.84 | 2.17 |
| 5 | Div 5 | 2.97 | 2.12 |
| 5 | Terminal Value | 121.67 | 86.92 |
| Intrinsic value | Â | Â | 97.56 |
| Current share price | Â | Â | 78,77 |
Final comment
We found that intrinsic value is about 20% above the trading price, and the stock has good drivers to consider. When considering the opportunities in new stores, I feel confident in my bullish sentiment, and I think is a good bet before it reports the third-quarter results in two days.
We have covered just one valuation method, and investors should not rely on it alone in order to determine a fair (over/under) value for a potential investment.
Hedge fund gurus Richard Snow (Trades, Portfolio) and David Dreman (Trades, Portfolio) have bought the stock in the second quarter of 2014.
Disclosure: Omar Venerio holds no position in any stocks mentioned.
[1] These values were obtained from Bloomberg´s CRP function.
