X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
Valuing super normal growth - Views on News from Equitymaster
 
 
  • PRINT
  • E-MAIL
  • FEEDBACK
  • A  A  A
  • Dec 8, 2001

    Valuing super normal growth

    In the previous article , we had seen how to put a measure to the growth expectations embedded in a stock price. In this article we attempt to price a stock, which is expected to show very steep earnings growth.

    We came across very simple formulae, for determining the price of a stock. If g is the assumed growth for of the dividend over a course of time, the value of the stock is determined by

           D
    P0 =  ----
          r-g
    
    Where Po= expected price
              D = Dividend paid out at the end of the year
              r = Expected returns
              g = Perpetual growth rate of dividends being paid
    
    

    However, the problems here are twofold. Firstly, the growth rate is not constant and can vary significantly year to year. For example, Infosys grew by more than 100% in FY01 but the growth for FY01 is expected to be 30%. Secondly, the value of g is more than r and therefore, the formulae cannot handle this calculation.

    Thus, the best method to arrive at a price is to estimate expected the dividends for every year for those years in which supernormal growth is expected and then to assume a perpetual growth rate. This is because a steep or supernormal growth cannot last forever. Eventually, the growth figure will fall in line with the GDP growth rate of the major economy in which the business operates. Otherwise eventually the business will become bigger than the economy.

    Thus, the value of a stock is the present value of the expected future dividends. To recall

    
         D1       D2      D3       D4                 Dn + Pn
    P0= ----  + ------ + -----  + -----  + ........ -----------
        (1+r)   (1+r)2  (1+r)3    (1+r)4              (1+r)n
    
    

    Here, future dividends are estimated based on the growth expectations.

    
         D1      D1(1+g2)      D2(1+g2)     D3(1+g3)         Dn/(r-g)
    P0= ---- + ----------- + ----------- + ---------- + ... ----------
       (1+r)      (1+r)2        (1+r)3       (1+r)4           (1+r)n
    
    

    The dividends after a foreseeable period of time are expected to grow at a constant growth rate perpetually.

  • Estimating the required rate of return click here

    Thus, the variable that becomes most critical in the calculation is growth. Estimating growth rates accurately would give an accurate idea about the value of the stock. The growth rates can be assumed by looking at past data, macro economic numbers, industry growth rates, relative market share data and other qualitative aspects.

    Year EPS DPS Payout
    ratio
    EPS
    growth
    DPS
    growth
    FY94 1.2 1.8 143.4% -  
    FY95 2.0 2.3 111.9% 64.8% 28.6%
    FY96 3.2 2.5 78.6% 58.2% 11.1%
    FY97 5.1 2.8 54.0% 60.1% 10.0%
    FY98 9.1 3.0 32.9% 79.4% 9.1%
    FY99 20.7 3.8 18.1% 126.8% 25.0%
    FY00 43.2 4.5 10.4% 108.7% 20.0%
    FY01 94.2 10.0 10.6% 118.0% 122.2%

    Let us take the example of Infosys here. Infy’s dividends in the past 8 years have grown at a CAGR of 30.8%. However, this is due to the spike (115% growth) in FY00. The CAGR growth rate from FY94 to FY00 for dividends works out to be 13.5%. This should give a good idea about what kind of growth rates to expect from the company under normal circumstances.

    However, considering the fact that Infosys has established a strong brand for itself, the company is expected to beat industry growth rates and continue to grow swiftly till it reaches substantial market penetration. Infosys, in FY01, with revenues of around US$ 367 m had a 0.1% market share of the US$ 367 bn services market. IBM that has had revenues of US$ 14 bn from services in the US (10% market share) is expected to post a growth of about 7.5% in services revenues for FY01.

    For the next three years considering that the US economy revives, Infosys the dividends can be expected to grow at a rate of around CAGR 30%. However, for the next five years after that assuming that revenue growth starts to decline the dividend growth could be expected to taper.

    Then we have assumed the growth to be in the range of 15% between (FY08 to FY011). Growth after this has been taken to be 10% for the next three years. Finally, the company is expected to grow perpetually at 5% in the future.

    Year EPS
    (Rs)
    DPS
    (Rs)
    Payout
    ratio
    EPS
    growth
    DPS
    growth
    Present
    value (Rs)
    FY02E 124 15.0 12.1% 31.8%   15
    FY03E 175 26.2 15.0% 40.5% 74.5% 23
    FY04E 254 44.5 17.5% 45.7% 70.0% 34
    FY05E 330 66.1 20.0% 30.0% 48.6% 43
    FY06E 413 92.9 22.5% 25.0% 40.6% 53
    FY07E 496 123.9 25.0% 20.0% 33.3% 62
    FY08E 570 156.8 27.5% 15.0% 26.5% 68
    FY09E 656 196.7 30.0% 15.0% 25.5% 74
    FY10E 754 245.0 32.5% 15.0% 24.6% 80
    FY11E 867 303.4 35.0% 15.0% 23.8% 86
    FY12E 954 357.6 37.5% 10.0% 17.9% 88
    FY13E 1,049 419.6 40.0% 10.0% 17.3% 90
    FY14E 1,154 490.4 42.5% 10.0% 16.9% 92

    (Note the expected returns have been assumed to be 15%)

    At the end of FY14, the company’s dividends are expected to be Rs 490. Assuming the dividends continue to grow perpetually at the rate of 3%, value of the stock based on stable growth in FY14E would be Rs 4, 083. The present value of this works out to be Rs 664. Thus the total value of the stock comes to around Rs 1,472.

    However, the stock currently is trading at a price of Rs 4,533 this works out to be a premium of about 208%. There are certain reasons for which the company commands higher valuations, which could be management quality and transparency. Also another factor contributing to he high price of the stock is sentiment. The markets could be expecting a recovery in the technology sector and even stronger growth rates from the company. However, the theoretical calculations could give you an idea about how low the stock price can move. Post September 11, in the free fall the company touched a low of Rs 2,156.

    A significant part of the price is derived from the company’s stable growth rate in the future. For our calculations we have assumed a very conservative 3%. To justify the current stock price (Rs 4,533) the perpetual growth rate required (consequent to above mentioned growth rates) is 12.9%. The question is what says the company will be able to manage such a fast growth rate? The S&P 500 between 1925 and 1995 has grown at a CAGR of 10%. This growth rate suggests a price of Rs 2,467.

     

     

    Equitymaster requests your view! Post a comment on "Valuing super normal growth". Click here!

      
     

    More Views on News

    How to Ride Alongside India's Best Fund Managers (The 5 Minute Wrapup)

    Jun 10, 2017

    Forty Indian investing gurus, as worthy of imitation as the legendary Peter Lynch, can help you get rich in the stock market.

    Dear PM Modi, India is Already Land of Self-Employed, and It Ain't Working (Vivek Kaul's Diary)

    Aug 21, 2017

    Most Indians who cannot find jobs, look at becoming self-employed.

    The Key Factor Pushing Gold Up These Days (Outside View)

    Aug 21, 2017

    PersonalFN explains the chief factor pushing gold prices up of late.

    How Unique Are the Companies You Invest In? (The 5 Minute Wrapup)

    Aug 21, 2017

    One of the hallmarks of successful investing is to look out for companies that have a unique and enduring moat.

    You've Heard of Timeless Books... Ever Heard of Timeless Stocks? (The 5 Minute Wrapup)

    Aug 19, 2017

    Ever heard of Lindy Effect? Find out how you can use it to pick timeless stocks.

    More Views on News

    Most Popular

    A 'Backdoor' to Multibaggers: It's Like Investing in Asian Paints Ten Years Ago(The 5 Minute Wrapup)

    Aug 10, 2017

    Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.

    The Most Profitable Investment in the History of the World(Vivek Kaul's Diary)

    Aug 8, 2017

    'Yes, it looks like a bubble. And, yes, it's like buying a lottery ticket. But there's something happening that has never happened before. It's an evolutionary leap in money itself.'

    Should You Invest In Bharat-22 ETF? Know Here...(Outside View)

    Aug 8, 2017

    Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...

    Signs of Life in the India VIX(Daily Profit Hunter)

    Aug 12, 2017

    The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

    Bitcoin Continues Stellar Rise(Chart Of The Day)

    Aug 10, 2017

    Bitcoin hits an all-time high, is there more upside left?

    More
    Copyright © Equitymaster Agora Research Private Limited. All rights reserved.
    Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.

    LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA or Canada, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.

    SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.

    Equitymaster Agora Research Private Limited. 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
    Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
  •  

    Become A Smarter Investor In
    Just 5 Minutes

    Multibagger Stocks Guide 2017
    Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
    We will never sell or rent your email id.
    Please read our Terms

    S&P BSE SENSEX


    Aug 21, 2017 (Close)

    MARKET STATS