GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Federal-Mogul Holdings Corp (NAS:FDML) » Definitions » Intrinsic Value: DCF (Earnings Based)

Federal-Mogul Holdings (Federal-Mogul Holdings) Intrinsic Value: DCF (Earnings Based) : $1.50 (As of May. 05, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Federal-Mogul Holdings Intrinsic Value: DCF (Earnings Based)?

As of today (2024-05-05), Federal-Mogul Holdings's intrinsic value calculated from the Discounted Earnings model is $1.50.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Federal-Mogul Holdings's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for Federal-Mogul Holdings is -565.33%.

The historical rank and industry rank for Federal-Mogul Holdings's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

FDML's Price-to-DCF (Earnings Based) is not ranked *
in the Vehicles & Parts industry.
Industry Median: 0.745
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

Federal-Mogul Holdings Intrinsic Value: DCF (Earnings Based) Historical Data

The historical data trend for Federal-Mogul Holdings's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Federal-Mogul Holdings Intrinsic Value: DCF (Earnings Based) Chart

Federal-Mogul Holdings Annual Data
Trend Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Intrinsic Value: DCF (Earnings Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Federal-Mogul Holdings Quarterly Data
Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Federal-Mogul Holdings's Intrinsic Value: DCF (Earnings Based)

For the Auto Parts subindustry, Federal-Mogul Holdings's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Federal-Mogul Holdings's Price-to-DCF (Earnings Based) Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Federal-Mogul Holdings's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where Federal-Mogul Holdings's Price-to-DCF (Earnings Based) falls into.



Federal-Mogul Holdings Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.50%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Federal-Mogul Holdings's average EPS without NRI Growth Rate in the past 3 years was 0.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $0.130.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Federal-Mogul Holdings's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=0.130*11.5406
=1.50

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(1.5-9.98)/1.5
=-565.33 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Federal-Mogul Holdings  (NAS:FDML) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Federal-Mogul Holdings Intrinsic Value: DCF (Earnings Based) Related Terms

Thank you for viewing the detailed overview of Federal-Mogul Holdings's Intrinsic Value: DCF (Earnings Based) provided by GuruFocus.com. Please click on the following links to see related term pages.


Federal-Mogul Holdings (Federal-Mogul Holdings) Business Description

Traded in Other Exchanges
N/A
Address
Federal-Mogul Holdings Corp is supplier of technology and innovation in vehicle and industrial products for fuel economy, emissions reduction and safety systems. It supplies components, accessories and systems to the automotive, small engine, heavy-duty, marine, railroad, agricultural, off-road, aerospace and energy, industrial and transportation markets, including customers in both the original equipment manufacturers and services market and the replacement market. The Company operates in two segments, Powertrain and Motorparts. The Powertrain segment focuses on original equipment products for automotive, heavy duty and industrial applications. The Motorparts segment sells and distributes a broad portfolio of products in the aftermarket including more than 20 brands. It also serves original equipment manufacturers with products including braking, wipers, and a limited range of chassis. It has operations in markets including Canada, France, Germany, Italy, Japan, Spain, Sweden, the United Kingdom and the United States, and emerging markets including Argentina, Brazil, China, Czech Republic, Hungary, India, Korea, Mexico, Poland, Russia, South Africa, Thailand, Turkey and Venezuela. The Company's operations, consistent with those of the manufacturing sector in general, are subject to numerous existing and proposed laws and governmental regulations designed to protect the environment, particularly regarding plant wastes and emissions and solid waste disposal.
Executives
Carl C Icahn 10 percent owner C/O ICAHN ENTERPRISES L.P., 16690 COLLINS AVE., PH-1, SUNNY ISLES BEACH FL 33160
Rainer Jueckstock director, officer: See Remarks 27300 WEST 11 MILE ROAD, SOUTHFIELD MI 48034
Michael Nevin director C/O ICAHN CAPITAL LP, 767 FIFTH AVENUE, SUITE 4700, NEW YORK NY 10153
John Patouhas officer: VP & Chief Accounting Officer C/O FEDERAL-MOGUL HOLDINGS CORPORATION, 27300 WEST 11 MILE ROAD, SOUTHFIELD MI 48034
Louis Pastor director C/O XEROX CORPORATION, 201 MERRITT 7, NORWALK CT 06851
Mather Courtney director C/O ICAHN ENTERPRISES L.P., 16690 COLLINS AVE., PH, SUNNY ISLES FL 33160
Jerome Rouquet officer: VP, Controller & CAO 26555 NORTHWESTERN HIGHWAY, SOUTHFIELD MI 48034
Brett D Pynnonen officer: Sr VP, Genl Counsel & Secy 26555 NORTHWESTERN HIGHWAY, SOUTHFIELD MI 48033
Kevin P Freeland officer: See Remarks 5008 AIRPORT RD, ROANOKE VA 24012
Hunter Clark Gary director C/O ICAHN ENTERPRISES L.P., 16690 COLLINS AVE., PH, SUNNY ISLES FL 33160
Michael T Broderick officer: CEO, Aftermarket Division 26555 NORTHWESTERN HIGHWAY, SOUTHFIELD MI 48033
Sunghwan Cho director C/O ICAHN ENTERPRISES L.P., 16690 COLLINS AVE., PH, SUNNY ISLES FL 33160
Alan Haughie officer: Senior VP & CFO 860 RIDGE LAKE BLVD., MEMPHIS TN 38120
Jean Brunol officer: SVP, Business & Ope Strategy 26555 NORTHWESTERN HIGHWAY SOUTHFIELD MI 48034
Ramzi Hermiz officer: SVP, Vehicle Safety & Pro. 880 STEEL DRIVE VALLEY CITY OH 44280

Federal-Mogul Holdings (Federal-Mogul Holdings) Headlines

From GuruFocus

Will Federal-Mogul's Strategies Help It Make a Comeback?

By RHPanalysts RHPanalysts 12-01-2014

This Automotive Parts Company Is a Smart Buy

By starskyinvestments starskyinvestments 11-18-2014

Federal-Mogul's Strategies and New Plants Will Improve Growth

By starskyinvestments starskyinvestments 12-17-2014

2013's Guru of the Year – Carl Icahn's Top 5 Stocks

By Monica Wolfe Monica Wolfe 12-03-2014

Carl Icahn Increases Two of His Largest Stakes

By David Goodloe David Goodloe 04-03-2015

Carl Icahn Expands Industrial Empire

By James Li James Li 02-15-2017

GuruFocus Guru of the 2013 Carl Icahn's Top First Quarter Holdings

By Monica Wolfe Monica Wolfe 05-15-2014