Is Leslie's, Inc. (NASDAQ:LESL) Trading At A 41% Discount?

  • In Business
  • 2022-08-27 14:02:18Z
  • By Simply Wall St.

How far off is Leslie's, Inc. (NASDAQ:LESL) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the expected future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for Leslie's

Crunching The Numbers

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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.7b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 7.0%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = US$282m× (1 + 1.9%) ÷ (7.0%- 1.9%) = US$5.6b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$5.6b÷ ( 1 + 7.0%)10= US$2.9b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$4.5b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$14.6, the company appears quite undervalued at a 41% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

Important Assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Leslie's as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.0%, which is based on a levered beta of 1.203. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For Leslie's, we've put together three fundamental factors you should explore:

  1. Risks: To that end, you should be aware of the 3 warning signs we've spotted with Leslie's .

  2. Future Earnings: How does LESL's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at)

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Join A Paid User Research Session
You'll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here


More Related News

An Intrinsic Calculation For KBR, Inc. (NYSE:KBR) Suggests It
An Intrinsic Calculation For KBR, Inc. (NYSE:KBR) Suggests It's 48% Undervalued

Today we will run through one way of estimating the intrinsic value of KBR, Inc. ( NYSE:KBR ) by taking the expected...

Is Evolution Energy Minerals (ASX:EV1) In A Good Position To Deliver On Growth Plans?
Is Evolution Energy Minerals (ASX:EV1) In A Good Position To Deliver On Growth Plans?

We can readily understand why investors are attracted to unprofitable companies. For example, biotech and mining...

Companies Like Superior Resources (ASX:SPQ) Are In A Position To Invest In Growth
Companies Like Superior Resources (ASX:SPQ) Are In A Position To Invest In Growth

Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...

Silver Mines (ASX:SVL) Is In A Strong Position To Grow Its Business
Silver Mines (ASX:SVL) Is In A Strong Position To Grow Its Business

Even when a business is losing money, it's possible for shareholders to make money if they buy a good business at the...

Companies Like Canyon Resources (ASX:CAY) Could Be Quite Risky
Companies Like Canyon Resources (ASX:CAY) Could Be Quite Risky

We can readily understand why investors are attracted to unprofitable companies. For example, biotech and mining...

Leave a Comment

Your email address will not be published. Required fields are marked with *

Cancel reply


  • us pharmacy for cialis
    (2022-09-03 17:33:08Z)

    drapolene cream best online canadian pharmacies india pharmacy
    ordering viagra online best online pharmacies online generic viagra

  • canadian pharmacies shipping usa
    (2022-09-05 04:53:48Z)

    viagra doses canadian-pharmacy-online alternative to viagra
    viagra for sale pharmacy rx one canada pharmacy for cialis

  • gtwyxntk67u
    (2022-09-08 16:12:46Z)

    ym9nyeak75s canadian pharmacy-viagra canadian pharmacy without a prescription viagra canada online pharmacy northwestern pharmacy canada buy viagra online canada
    online viagra canadian pharmacy online for viagra viagra ingredients prescription drugs from canada prices canadian med
    ordering medications from canada cialis without a doctor's prescription order medication online rx canada cilas

  • mtjgz37y401
    (2022-09-09 10:52:32Z)

    kevbjh9e7su viagra pro prescription drugs from canada viagra shelf life viagra erections buying prescription drugs from canada
    cheapest viagra prices purchase viagra canadian viagra viagra use canadian-medications
    costco pharmacy viagra generic buy online viagra cialis at canadian pharmacy viagra online cheap

  • sua3nqzm68o
    (2022-09-10 21:29:25Z)

    mp56ozxtci8 price of cialis canada viagra cost free viagra sample medicine from canada prescription prices
    drugs canada canadian viagra online pharmacy universal pharmacy medication prices canadian medications
    canadian cialis reviews viagra how it works canada prescription herbal viagra reviews

  • sp5ciuol6f6
    (2022-09-27 13:30:57Z)

    eexisfkkruz online purchase viagra buy pfizer viagra medication canada cheap viagra canada generic latisse for sale
    buy cialis in canada online cialis-canada northwest canadian pharcharmy online canadian pharmacy - viagra cialis without prescription
    real viagra viagra canada online pharmacy viagra pro viagra without a prescription

  • rnwil5szmo4
    (2022-09-27 19:18:02Z)

    hpdix2suais pills canada cheap cialis online canada pharmacy best price viagra cialis canada pharmacy buy cialis online canada pharmacy
    canadian viagra online pharmacy canada prescription getting a prescription online canadian government approved pharmacies cheap viagra for sale
    viagra prescription from canada buy propecia rx meds pharmacy viagra natural viagra substitute

  • ga7ig5ssv58
    (2022-09-30 01:36:07Z)

    xfmen63j79e viagra canada best online canadian prescription companies how much does cialis cost in canada drugs shop over the counter viagra alternative
    viagra pills for sale kamagra gel cialis and pharmacy no prescription pharmacy baclofen
    medication online viagra overnight delivery order generic viagra viagra online cheap generic viagra


Top News: Business