How New Constructs’ Discounted Cash Flow Model Works

Print this pageShare on Facebook0Tweet about this on Twitter0Share on Google+0Share on LinkedIn0

Per How to Make Money Picking Stocks, our models focus on quantifying the expectations for future cash flows embedded in the market price or any target price. Our goal is to help clients identify and measure differences between their expectations for future cash flows and the market’s expectations.

This post explains how we use our dynamic discounted cash flow model to quantify expectations for future cash flows.

In Figure 1, we compare bond valuation with stock valuation to show how the relevant terms correspond to each other. Equity cash flows, for example, mirror fixed income coupon payments. The Growth Appreciation Period for stocks is analogous to the maturity date for bonds. Market risk for bond investors comes from interest rate fluctuation. Market risk for equity investors is quantified by the Weighted-Average Cost of Capital (WACC), which quantifies the risk assigned to the stream of cash flows.

The key difference between bond and equity valuation is that equity value drivers are based on expectations, rather than defined by contracts.

Figure 1: The Basic Valuation Recipe – Same for Bonds and Stocks and Every Asset


Source: New Constructs, LLC

We can extend the framework to demonstrate more detailed financial analysis. Figure 2 shows how business cash flows can be broken down into more intuitive financial terms like Revenue Growth and Return on Invested Capital (ROIC).

Figure 2: The Key Ingredients of the Valuation Recipe

Figure 3

Source: New Constructs, LLC

Using Intuitive Terms

We can replace the cash flow variable and focus on the three variables with which investors are most familiar. We can use these three terms to quantify the specific financial performance required to justify stock prices for all companies:

  1. Revenue Growth (CAGR)
  2. Economic Earnings Margin (ROIC minus WACC)
  3. Growth Appreciation Period

Figure 3: The Valuation Recipe – Key Value Drivers

Source: New Constructs, LLC

New Constructs’ discounted cash flow model calculates the value attributable to stock prices based on the forecasted financial performance entered into the model.

We do not believe that we can forecast the future performance of a company into the future with any special accuracy.

Our model focuses on quantifying the market’s expectations for future cash flows. In turn, we leverage our model to reverse engineer the market’s expectations for the future financial performance of a company out of the stock price. This insight enables investors to calibrate their valuation assessment around the market’s expectations. The burden of predicting the specific performance of the core value drivers shifts to the market.

Investors only need to determine whether they feel market expectations are too high, too low, or about right.

Terminal Value Assumptions

The key difference between our DCF and others is that we calculate the value attributable to equity shareholders over multiple (100) different time periods. In addition, our yearly calculations represent different Growth Appreciation Periods (GAPS) because they are based on a Terminal Value that assumes the company generates no future incremental profits. To be specific, our Terminal Value for each annual calculation is a perpetuity calculation that assumes no future growth after each GAP. The formula is NOPATt+1 divided by WACC. Using a Terminal Value that assumes no future profit growth enables our DCF model to calculate the specific value of companies implied by each Growth Appreciation Period.

See Figure 4 for a graphic representation of how our model’s dynamic discounted cash flow analysis calculates the implied value of a stock for multiple Growth Appreciation Periods. This chart shows how the value of the company analyzed in this example rises as its Growth Appreciation Period increases. The ‘Market Implied GAP’ equals the Market-Implied Growth Appreciation Period implied by the current market price.

Our model calculates the ‘Market Implied GAP’ by matching the current stock price with the year that the DCF model that produces the current stock price. For example, the ‘Market Implied GAP’ for the company in Figure 4 is 16 years. Our model can also calculate the GAP implied for target prices as well as any other stock prices no matter how great or small they may be.

Figure 4: Results of the Dynamic Discounted Cash Flow Calculations: Company Models calculate the GAP implied by the current stock price



Source: New Constructs, LLC

Figure 5 shows the summary info on the Decision Page in every one of our 3000+ models.

Figure 5: Decision Page provide summary of the discounted Cash Flow analysis

Screen Shot 2015-06-09 at 8.51.56 AM

Source: New Constructs, LLC

Figure 6 below, presents a copy of the DCF model used to generate the values in Figures 4 and 5.

Figure 6 also shows how our DCF model calculates values for multiple forecast horizons or Growth Appreciation Periods. These values provide the data needed to generate a chart like the one above and like the valuation matrix as presented on the Company Model Decision Page. Note the highlighted sections in Figure 6 and how they jibe exactly with the Revenue CAGRs, Economic Earnings Margin, and GAPs presented in Figures 4 and 5.

Figure 6: Sample Dynamic Discounted Cash Flow Model (click image to enlarge)

fig5Dcf3Source: New Constructs, LLC


  • Harvey Cort

    October 28, 2014

    I am a conservative investor with a good 5 decade history of timing occasional buys and sells and choosing investment vehicles. My methods have,over the years, evolved from Graham to technical back to Graham and for the last several years, “best” sectors chosen on the basis of anticipated future sector dominance with historic performance in past market stress periods factoreed in to buy/sell decisions..

    I read your (foegoing) material with interest but I became lost and confused with the terminology of your calculating methodology. As you point out, most of us are deficient in the learning of methodologies (and certainly their terminology)to choose our vehicles for investment growth and retirement security.

    For myself and for other active investors with little or no formal investment-educational background, a simpler concise description of the main tenets of your methodology would be helpful.

  • Gabor

    January 1, 2015

    Why are figures 1, 2, 3, and 4 are missing?

  • Andre Rouillard

    January 5, 2015

    Thanks for noting this. We will get this taken care of as soon as possible.

  • Gabor

    March 31, 2015

    Since Economic Earnings = (ROIC – WACC)*Invested Capital


    Economic Earnings Margin = Economic Earnings / Revenue

    How can Economic Earnings Margin = ROIC minus WACC ?


  • Stefano Falconi

    June 5, 2015

    Figure 2,3 and 4 are still missing

Leave A Response

* Denotes Required Field