DCF Tool

BEN

Franklin Resources, Inc. – Securities and Commodity Exchanges
Franklin Resources, Inc. is a global investment management organization with subsidiaries operating as Franklin Templeton and serving clients in over 165 countries. Franklin Templeton's mission is to help clients achieve better outcomes through investment management expertise, wealth management and technology solutions. Through its specialist investment managers, the company brings extensive capabilities in equity, fixed income, multi-asset solutions and alternatives. With offices in more than 30 countries and approximately 1,300 investment professionals, the California-based company has over 70 years of investment experience. The company posts information that may be significant for investors in the Investor Relations and News Center sections of its website, and encourages investors to consult those sections regularly.
Analysis Results
Intrinsic Value $45.27
Latest Price $27.21
Relative Value 40% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of -8.0%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 5.8%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of -8.0%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2022 1.3 1.23
2023 1.2 1.07
2024 1.1 0.931
2025 1.02 0.81
2026 0.934 0.705
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 25.1 billion. This corresponds to a present value of 17.9 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 4.75 billion. Adding in the terminal value gives a total present value of 22.6 billion.

There are presently 500.0 million outstanding shares, so the intrinsic value per share is 45.27.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 25,183,000,000
Current Cash 9,294,400,000
Current Liabilities 13,682,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 2,206,600,000
Change in NCWC 2,014,200,000
EBIT 4,058,600,000
Tax Provision 699,200,000
Depreciation and Amortization 621,200,000
Capital Expenditure -158,600,000
Unlevered Free Cash Flow 5,954,888,356
Current Assets 8,455,600,000
Current Cash 3,957,500,000
Current Liabilities 4,305,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 192,400,000
Change in NCWC -1,499,200,000
EBIT 950,800,000
Tax Provision 230,800,000
Depreciation and Amortization 74,500,000
Capital Expenditure -103,700,000
Unlevered Free Cash Flow -793,185,656
Current Assets 9,722,900,000
Current Cash 5,957,600,000
Current Liabilities 2,073,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 1,691,600,000
Change in NCWC 214,100,000
EBIT 1,547,000,000
Tax Provision 442,300,000
Depreciation and Amortization 93,400,000
Capital Expenditure -233,700,000
Unlevered Free Cash Flow 1,205,556,584
Current Assets 10,513,600,000
Current Cash 6,910,600,000
Current Liabilities 2,125,500,000
Current Debt 0
Non-Cash Working Capital (NCWC) 1,477,500,000
Change in NCWC -2,323,800,000
EBIT 2,163,000,000
Tax Provision 1,472,500,000
Depreciation and Amortization 76,400,000
Capital Expenditure -106,500,000
Unlevered Free Cash Flow -1,628,701,327
Current Assets 13,719,100,000
Current Cash 8,749,700,000
Current Liabilities 1,168,100,000
Current Debt 0
Non-Cash Working Capital (NCWC) 3,801,300,000
Change in NCWC 756,500,000
EBIT 2,372,200,000
Tax Provision 759,400,000
Depreciation and Amortization 80,300,000
Capital Expenditure -74,900,000
Unlevered Free Cash Flow 2,427,400,113
Current Assets 13,207,600,000
Current Cash 8,483,300,000
Current Liabilities 1,679,500,000
Current Debt 0
Non-Cash Working Capital (NCWC) 3,044,800,000
Change in NCWC -77,900,000
EBIT 2,422,400,000
Tax Provision 742,100,000
Depreciation and Amortization 87,100,000
Capital Expenditure -97,600,000
Unlevered Free Cash Flow 1,614,877,254
Current Assets 13,415,900,000
Current Cash 8,368,100,000
Current Liabilities 1,925,100,000
Current Debt 0
Non-Cash Working Capital (NCWC) 3,122,700,000
Change in NCWC 257,900,000
EBIT 2,964,400,000
Tax Provision 923,700,000
Depreciation and Amortization 97,400,000
Capital Expenditure -68,800,000
Unlevered Free Cash Flow 2,346,720,803
Current Assets 12,631,800,000
Current Cash 7,596,000,000
Current Liabilities 2,171,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 2,864,800,000
Change in NCWC 225,800,000
EBIT 3,289,300,000
Tax Provision 997,900,000
Depreciation and Amortization 94,600,000
Capital Expenditure -53,100,000
Unlevered Free Cash Flow 2,593,908,637
Current Assets 11,802,200,000
Current Cash 6,323,100,000
Current Liabilities 2,840,100,000
Current Debt 0
Non-Cash Working Capital (NCWC) 2,639,000,000
Change in NCWC 365,100,000
EBIT 2,994,100,000
Tax Provision 855,900,000
Depreciation and Amortization 93,500,000
Capital Expenditure -62,200,000
Unlevered Free Cash Flow 2,543,790,758
Current Assets 11,376,400,000
Current Cash 6,051,400,000
Current Liabilities 3,351,000,000
Current Debt 299,900,000
Non-Cash Working Capital (NCWC) 2,273,900,000
Change in NCWC 1,284,528,000
EBIT 2,580,900,000
Tax Provision 762,700,000
Depreciation and Amortization 212,000,000
Capital Expenditure -78,400,000
Unlevered Free Cash Flow 3,264,037,174

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.