- Lucian@going2paris.net

# How W. Buffett Calculates Intrinsic Value

Twilight Park

April 6, 2022

I spent most of my career after 30 years old preparing and analyzing values of companies and projects. Fortunately, such analysis was a major part of my Darden experience, too. I chuckle now about how ancient my learning at Darden seems in hindsight. Many of my classmates had never used Lotus 1-2-3 and so there was a steep learning curve there. And then we spent so much time learning how to project balance sheets and income statements -- and while I don't remember, I assume statements of cash flow, too. After I graduated from Darden, the finance classes began to use @Risk which is an add-on to spreadsheets that allows you to treat variables as probability distributions and to run Monte Carlo simulations of your spreadsheet.

I never bought into the Monte Carlo simulation technique for valuations. Nice to have -- sure -- but the approach gives you a false sense of accuracy. "Garbage in, garbage out."

At Darden we spent a considerable amount of time discussing the appropriate discount rate/hurdle rate to use. So much so that I think we actually ended up more confused than when we started. The after-tax cost of debt, the cost of equity, capital structure -- we ended up with a number, but I think we thought it was more accurate than it was.

Which brings me to the following article about how W. Buffett determines the intrinsic value of a company. It is certainly less complicated than the techniques I used at Darden or after Darden. After studying the technique, I am left wondering, given the inflated stock market of today, if any companies have an intrinsic value less than their market value.

The article:

In this article, I will show you how to calculate the intrinsic value of a company like Warren Buffett, using his approach to discounted cash flow (DCF) valuation. This will be accomplished by looking through the Berkshire Hathaway shareholder letters, the Berkshire Hathaway website, and from reading the transcripts of any speeches and interviews Buffett has done. Value investing, as Warren Buffett practices, always begins with the idea that investors should pay less for an asset than its intrinsic worth. Therefore, value investors can use Warren Buffett's DCF valuation approach, which is theoretically one of the most accurate ways to estimate a firm's intrinsic value, to approximately estimate whether a stock is attractively valued or not at its current price. Investors can then use their understanding of a business, its industry, and valuation price range to make more informed investment decisions.

Warren Buffett describes intrinsic value below:

Intrinsic value is an all-important concept that offers theonly logical approachto evaluating the relative attractiveness of investments and businesses. Intrinsic value can be defined simply: It is thediscounted value of the cash that can be taken out of a business during its remaining life. — Warren Buffett | Owner's Manual (page 4)

Therefore, to find a company's intrinsic value, one of the best ways is to use a DCF calculation. As a result, you will need to know [I think a better word here would be "estimate" or "forecast"] how much cash the business will generate for you in the future and also what these future cash flows are worth to you now, as discussed in the following sections.

However, any DCF valuation is only as accurate as the forecast it relies on, and it's merely an approximation of intrinsic value, as Buffett mentions:

The calculation of intrinsic value, though, is not so simple. As our definition suggests,intrinsic value is an estimate rather than a precise figure, and it is additionally an estimate that must be changed if interest rates move or forecasts of future cash flows are revised. Two people looking at the same set of facts, moreover – and this would apply even to Charlie and me – will almost inevitably come up with at least slightly different intrinsic value figures. That is one reason we never give you our estimates of intrinsic value. What our annual reports do supply, though, are the facts that we ourselves use to calculate this value. — Warren Buffett | Owner's Manual (page 5)

Buffett is therefore implying that valuation is not an exact science, but rather an art form. Because of this, you will need to be reasonable in your cash flow and growth rate estimations, in particular, in a very assumption-heavy valuation model. Regardless, the more conservative and knowledgeable you are on a particular company and its respective industry, the more accurate your final intrinsic/fair value calculation will likely end up being.

## Step #1: Owners Earnings

The amount of cash a business generates for its owners is what Warren Buffett refers to as "owners earnings." Regardless of how the cash is deployed, with the right management team it will add value to the business and give investors the chance to sell it for more in the future and/or generate income from dividend payments.

Warren Buffett first mention of the phrase "owner earnings" was in his 1986 Berkshire letter, as quoted below:

If we think through these questions, we can gain some insights about what may be called "owner earnings." These represent (a)reported earnings plus(b)depreciation, depletion, amortization, and certain other non-cash chargessuch as Company N's items (1) and (4)less(c)the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fullymaintain its long-term competitive positionand its unit volume. (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c). However, businesses following the LIFO inventory method usually do not require additional working capital if unit volume does not change.) —Warren Buffett |1986 Letter to the Shareholders

The formula below describes what Buffett is saying here about calculating owners earnings:

Owners earnings = Net income + Non-cash charges - Maintenance capital expenditures (CapEx)

**where**:

Non-cash charges: Includes depreciation, depletion, amortization, impairment charges, and any other non-cash charges.

Maintenance CapEx: Money a company spends to maintain the normal operations of the business.

Buffett's formula for owners earnings can also be simplified into the formula below:

Owners earnings = Operating cash flow - Maintenance capital expenditure

The difference here is that "net income + non-cash charges" in the formula above is replaced with "operating cash flow," from the cash flow statement. This alternative owners earnings formula is typically more accurate as net income can be manipulated and non-cash charges often differ between companies.

Operating cash flow is a measure of the total amount of cash generated by a company's normal business operations. A company's capital expenditures (CapEx) can also be found on the cash flow statement under the "Investing Activities" section. Capital expenditures can also be listed as "Property, Plant, and Equipment" (PP&E), which are both the same thing, just named differently.

These two items are outlined below on AbbVie's (ABBV) most recent cash flow statement, which is that of a giant pharmaceutical company:

*ABBV: FY 2020 Cash Flow Statement*

As you can see, these two items are fairly easy to locate. However, note that the owners earnings formula requires investors to find maintenance CapEx, not just the total CapEx amount shown on the cash flow statement (called "Acquisitions of property and equipment" for ABBV). In other words, the CapEx amount shown on the cash flow statement consists of growth and maintenance CapEx, and we **only want the growth part of this total CapEx figure**, so we subtract maintenance CapEx. Growth CapEx is money a company spends to reinvest and grow the business, whereas maintenance CapEx is money a company spends to restore assets to what they were before. Therefore, the key difference is that maintenance CapEx does not contribute to growing the business, but more so to just ensure the company can continue its normal operations.

Unfortunately, the maintenance CapEx figure can be very hard to find, as most companies do not report it on their 10-K annual reports, let alone on their website, during earnings calls, or in other publicly-available company filings. Therefore, our job is to estimate how much of this total CapEx figure is growth and how much is maintenance, which we can then use to accurately calculate owners earnings.

Owners earnings is also very similar to the simple "free cash flow" (FCF) calculation, as typically used in traditional discounted cash flow valuations. However, as seen below, it differs due to the definition of capital expenditures (CapEx), where total CapEx is used in replace of maintenance CapEx:

Free cash flow (FCF) = Operating cash flow - Total capital expenditure

Because free cash flow considers both growth and maintenance CapEx to estimate the amount of cash a business can generate for its owners, it's a more conservative measure. However, because it's conservative, it's also slightly less accurate. Therefore, if you're unable to accurately estimate the maintenance CapEx figure or want to speed up the valuation process, then you can calculate FCF instead using the total CapEx figure.

### How to Estimate Maintenance CapEx

See the article linked below to understand the various ways of estimating maintenance CapEx. This can be an involved process depending on how accurate you want the valuation to be.

Regardless, here are the main ways to estimate maintenance CapEx if it's not clearly stated in the 10-K annual report, as discussed more thoroughly in the article linked above:

Be conservative and calculate FCF instead. Make an assumption that the total CapEx (PP&E) amount is maintenance.

Use the definition of growth and maintenance CapEx to imply the amount of maintenance CapEx. This can be done if the company has a CapEx table or a detailed description of CapEx components in their 10-K annual report.

Use your understanding of the business, the industry, and management's discussion in the 10-K annual reports to estimate a percentage of maintenance or growth CapEx.

Simply use the "depreciation and amortization" figure in the most recent 10-K annual report as maintenance CapEx, but realize that depreciation can be misleading at times.

Use Bruce Greenwald's maintenance CapEx calculation, but realize that it can fall short for commodity-based businesses or companies who may have a sales growth number greater than PP&E.

For ABBV, because its maintenance CapEx figure is not provided or mentioned in its most recent 10-K annual report, I used Bruce Greenwald's method to calculate a **maintenance CapEx of $579.56 million** for 2020. Therefore, ABBV generated **$17,008.44 million** (17,588 - 579.56) in **owners earnings** over 2020.

## Step #2: Growth Rate

The growth rate will be applied to the computed owners earnings figure of the company. This will give investors an approximation on how much cash the company can produce over the forecast growth period, which is typically 5 or 10 years. Warren Buffett himself doesn't use a secret formula or model to estimate the growth rate. Instead, he gains a thorough understanding of the company and the industry it's in. This includes, but is not limited to: What drives revenues and costs, what the company is doing now to drive growth, its management team, consumer and industry trends, and the strength of the company's economic moat.

For investors who do not have this level of competence within a particular industry and/or company, the best option is to just be conservative and to focus on stable businesses that you can understand. Most likely, if you apply a conservative growth rate to your DCF calculation, you're intrinsic value calculation will not be far off, especially after you apply an appropriate margin of safety - as later discussed.

### Owners Earnings Growth or FCF Growth

One way to estimate the growth rate over the next 5 or 10 years, which should be held constant, is to calculate the owners earnings or FCF growth rate year-over-year, such as over the 5-year or 10-year period. Then, you'd simply take the average over this 5-year or 10-year period to get an estimated growth rate that you can then apply to the DCF calculation.

This is shown below for AbbVie (ABBV), using financial data from their 10-K annual reports and using total CapEx to calculate FCF instead of owners earnings, just to simplify things:

*Annual Financials in Millions of U.S. Dollars from 12/31/2015 to 12/31/2020*

Therefore, if we were to take the average free cash flow growth over this 5-year period, we'd get **20.87%** as the estimated growth rate, which can then be applied to the most recent owners earnings figure over the next 5 or 10 years. The problem with this growth rate, is that it appears to be relatively high and is not a conservative figure [it also appears to be more precise than is reasonable to expect for a forecast]. Therefore, you can apply your understanding of the business here to reduce this cash flow growth rate, use the owners earnings growth rate instead, or use the net income growth rate method below and choose from the most conservative option.

### Net Income Growth

Another option that follows the same methodology as the FCF growth, is to instead use the average net income growth rate, such as over the 5-year or 10-year period (again). The problem with this, is that figures on the income statement (including net income), are typically manipulated more than figures on the cash flow statement. However, it can still be useful in determining an appropriate growth rate for owners earnings.

Again, this is shown below for AbbVie (ABBV), using financial data from their 10-K annual reports:

*Annual Financials in Millions of U.S. Dollars from 12/31/2010 to 12/31/2020*

Notice how I used the 10-year average growth rate for ABBV (instead of the 5-year), given the fluctuations in earnings the company generates. This 10-year average growth rate is **15.62%**, which is a lot more reasonable than 20.87%. You can also opt into finding the percent difference change in net income from 2010-2020, a 10-year period, which happens to be **10.48%** for ABBV ((4,616 - 4,178) / 4,178)). Regardless, use your understanding of the company, the industry, and the market to make a decision on the growth rate, and always keep in mind that lower growth rates offer a more conservative calculation of intrinsic value.

## Step #3: Discount Rate

After you apply the estimated growth rate to the most recent owners earnings figure over the 5-year or 10-year period, you must discount these cash flows back to the present value to evaluate whether the stock price is currently overvalued, undervalued, or fairly-valued. This is due to the time value of money concept, which essentially states that a dollar today is worth more than a dollar in the future, simply due to its potential earning capacity.

### Weighted Average Cost of Capital (WACC)

Traditionally, what is taught in finance is to use the "weighted average cost of capital" (WACC) as the discount rate (aka hurdle rate), as it's a measure of what it costs a company to acquire funding. However, the WACC comes with many false assumptions and simplifications of reality, and the WACC formula is also rather complex and not beginner-friendly.

Additionally, it's not used by Warren Buffett. Therefore, as a retail/individual investor, it's usually in your best interest to not calculate and use the WACC as your discount rate.

### U.S. 10-Year Treasury Rate

Warren Buffett uses the U.S. 10-Year Treasury Rate as the discount rate, as described below:

And once you've estimated future cash inflows and outflows, what interest rate do you use to discount that number back to arrive at a present value? My own feeling is that the long-term government rate is probably the most appropriate figure for most assets. And when Charlie and I felt subjectively thatinterest rates were on the low side – we'd probably be less inclined to be willing to sign up for that long-term government rate. We mightadd a point or two just generally. But the logic would drive you to use the long-term government rate. If you do that,there is no difference in economic reality between a stock and a bond. The difference is that the bond may tell you what the future cash flows are going to be in the future – whereas with a stock, you have to estimate it. That's a harder job, but it's potentially a much more rewarding job. — Warren Buffett |1993 Letter to the Shareholders(NOTE: Quote is taken from the June 1993 Outstanding Investor Digest issue)

The U.S. 10-year Treasury Note represents the long-term return at which investors can expect to receive from the U.S. government for practically taking on no risk (called the "risk-free rate"). However, as Buffett mentions in the quote above, if interest rates are relatively low (as they are now), then he will adjust this rate so that the valuation is more feasible. This is logical, given lower discount rates lead to higher valuations, which would generally make more stocks appear undervalued. As of writing, the U.S. 10-year Treasury has an interest rate of 1.625%, which is rather low. Therefore, I'd adjust this rate upward to be around 3%, for example, especially if I were expecting interest rates to rise.

As the quote mentions, apart of this process is to also analyze whether you can get a better return from just buying a risk-free 10-year treasury note than if you were to invest in an individual stock. In other words, after you discount the future cash flows for a company using the U.S. 10-year Treasury rate, if the stock price is very similar to the intrinsic value, you would not want to invest in the company because you could just invest in the U.S. 10-year Treasury and get roughly the same exact return for essentially no risk.

### Personal Required Rate of Return

Although you can use Buffett's approach to the discount rate, this small discount rate is not representative of what you may want to earn as an investor. Moreover, as previously mentioned, smaller discount rates lead to more stocks appearing undervalued. As later discussed, Buffett applies a big "margin of safety" to account for this, but the discount rate can be simplified even further if you just use your personal required rate of return. This is because you will not have to find and/or adjust the U.S. 10-year Treasury rate (which changes on a daily basis) every time you apply a DCF calculation, let alone the WACC. As a result, it can also make comparing different valuation models a more simpler process, given that you're using the same discount rate.

Your personal required rate of return is also known as your expected rate of return for an asset, which will discount future cash flows to give you an idea of the price that you should pay for an asset to earn your required rate of return. Naturally, if you require a larger rate of return, the the company you are analyzing will be worth less today than if you required a smaller rate of return. For example, if you want a rate of return of 15%, then you obviously need to demand a lower entry price than if you wanted a rate of return of 10%. Higher discount rates can therefore lead to lower entry prices which can increase upside potential and decrease downside risk.

As an individual investor, your goal should be to invest your capital at a rate of return that surpasses what you can easily achieve elsewhere, such as the S&P 500 Index which averages 10% annually. Therefore, although everyone's personal required rate of return will differ depending on their risk tolerance, investment horizon, and goals as an investor (among other things), I'd recommend starting with a static discount rate of **10%**. Afterwards, I would adjust this rate depending on what rate of return you're seeking. For example, a 20-something year-old may have a discount rate of 20%, while a 60-something year-old may have a discount rate of 8%. This rate also does not have to be constant for every company you're valuing, as you'd likely seek a lower rate of return from a blue-chip 'safer' stock than from a high-growth 'risky' tech stock.

## Step #4: Calculate Intrinsic Value

To calculate the intrinsic value of a company Warren Buffett's style, we can use a **present value growth annuity** formula.

The present value growth annuity formula is shown below:

PV = [P / (r - g)] * [1 - ((1+g)/(1+r))n]

**where**:

PV = present value

P = first payment (owners earnings)

r = discount rate

n = number of periods

g = growth rate

For ABBV, we will use the following conservative inputs, as found earlier in this article:

Growth rate (g) = 10.48%

Number of periods (n) = 10

Discount rate (r) = 3%

Owners Earnings = $17,008.44

If you solve for the present value (PV), such as with a spreadsheet or with an online calculator, you'll get $230,966.16 (**$231 billion**). This is the intrinsic value of ABBV today (as of writing) for the entire company. You can compare this number to ABBV's market capitalization (currently **$194.71 billion**), to determine whether ABBV is currently overvalued, fairly valued, or undervalued.

Therefore, because the market cap is less than the intrinsic value calculation, the implication is that the company's current stock price is **undervalued **because it's priced below its intrinsic value. Because we're using Warren Buffet's discount rate method, which is a slightly-adjusted U.S. 10-year Treasury rate, this calculation implies that investors would make a higher rate of return from investing in ABBV now than if they were to invest in the U.S. 10-year Treasury, a risk-free asset.

If you wanted to see this on a per-share basis, you can use the formula below:

Intrinsic/fair value of equity per share = Current value / Shares outstanding

In ABBV's case, this would provide us with an intrinsic value per share of $130.50 and a market value of $110. Obviously, this can be easier to read and is also more helpful for comparison purposes.

## Step #5: Scenario Analysis

To adjust for possible mistakes when it comes to predicting the future, a sensitivity or scenario analysis is always a recommended practice. In short, this is simply when you have different inputs for variables that can affect your DCF valuation. In relation to Buffett's approach to the DCF valuation, this primarily refers to the growth rate, the discount rate, and the owners earnings calculation.

Scenarios force you think in a different way, which is why they're valuable. For example, you can have a worst-case scenario, best-case scenario, and normal-case scenario for a company, where you only alter the owners earnings growth rate. Then, you could assign probabilities to each scenario based on your understanding of the company. For instance, you may apply a 50% probability to the normal-case scenario and 25% probabilities to the worst-case and best-case scenarios.

Afterwards, you can analyze the changes in your intrinsic value calculation. This way, you can get a better understanding on what your required rate of return would be if the company performed poorly over the next 5 or 10 years, if it performed roughly up to expectations, or if the company grew far past your expectations.

For example, if I were to apply a personal required rate of return of 10% instead of an upwardly-adjusted U.S. 10-year Treasury rate (3%), then I would receive an intrinsic value of $89.09. This would imply that ABBV is overvalued, unlike before. However, if I were to use one of the more aggressive growth rates found before (20.87%), then a 10% rate of return would be feasible as ABBV would now appear undervalued, at an intrinsic value of $138.42. Clearly, you can see how the DCF model is rather sensitive to these inputs.

## Step #6: Margin of Safety

Margin of safety is one of the most important investment valuation concepts. The term was coined by Benjamin Graham in the 1949 edition of The Intelligent Investor, where he devoted an entire chapter to this concept. He wrote the following:

In the old legend the wise man finally boiled down the history of mortal affairs into the single phrase, 'This too will pass.' Confronted with a like challenge to distill thesecret of sound investment into three words, we venture the motto MARGIN OF SAFETY. This is the thread that runs through all the preceding discussion of investment policy - often explicitly, sometimes in a less direct fashion. — Benjamin Graham | The Intelligent Investor

Warren Buffett learned his trade from Benjamin Graham, and is arguably his most famous and successful student. Buffett describes the importance of the margin of safety below:

You also have to have the knowledge to enable you to make a very general estimate about the value of the underlying businesses.But you do not cut it close. That is what Ben Graham meant by having amargin of safety. You don’t try and buy businesses worth $83 million for $80 million. You leave yourself anenormous margin. When you build a bridge, you insist it can carry 30,000 pounds, but you only drive 10,000 pound trucks across it. And that same principle works in investing. — Warren Buffett | 1984 Superinvestors of Graham-and-Doddsville speech

As Buffett explains, the margin of safety should be applied to every intrinsic value calculation, so that you can account for errors and estimates in the DCF calculation. Moreover, a margin of safety will protect investors from uncertainties the future holds and from companies that under-perform, thereby reducing an investor's downside risk. This is simply because a margin of safety will encourage you to buy a business that's worth $100 for $70, for example.

The fundamental principle here, is that the lower the price you pay for a business, the lower the chance of you being wrong about a company's undervaluation. If the company you're analyzing somehow manages to meet your growth expectations to the exact amount, you will earn whatever you had for your discount rate. However, as previously mentioned, valuation is not a precise science, and future cash flows aren't perfectly predictable. So, if you've misjudged growth rates, and thus the intrinsic value of a company, applying a margin of safety will give you some cushion. As a result, you'll likely receive even higher returns than your discount rate.

### Margin of Safety Rate

The margin of safety percentage/rate you apply primarily depends on (1) how confident you are in your valuation and (2) the discount rate you're using. There's no exact rule on what margin of safety to apply. Naturally, if you're more confident in the intrinsic value calculation you completed, perhaps due to your understanding of the business, then you can apply a margin of safety as low as about 15%. On the other hand, if you're attempting to find the intrinsic value of a cyclical high-growth company, then a margin of safety range between 50%-75% would likely be more appropriate.

As mentioned, the discount rate is also another factor that influences your margin of safety. With Warren Buffett's discount rate approach, this rate may be much lower than the WACC or your personal required rate of return, especially when interest rates are relatively low. For the 3% discount rate we used, even if I were confident in my valuation, I would still apply a margin of at least 50%. This means that you'd only be willing to pay $50 or less for a company that has an intrinsic value of $100. On the other hand, if I were using my personal required rate of return, which I generally recommend for the retail/individual investor, this could be 15%. In this case, if I were confident in my valuation, I would likely use a margin of safety between 15-25%.

Previously, we found ABBV's intrinsic value to be $130.50 and claimed that it was undervalued. However, if we now apply a 50% margin of safety due to the 3% discount rate applied, this would result in an intrinsic value of $65.25 ($130.50 * (1 - 50%)). With the current market value of $110, this would make ABBV's current stock market price appear far overvalued and not attractive to value investors.

Lastly, besides underestimating the margin of safety and making the mistake of investing in a potentially overvalued company, you need to be careful about not applying an aggressive margin of safety. Obviously, if your margin of safety is too aggressive, you will have to wait longer for the stock price to fall, which could take multiple years - if not decades. In other words, the bigger the margin of safety, the harder it will be for you to find undervalued stock buying opportunities. The point being, is that investing is long-term, and you should deploy your money into the stock market as soon as possible to get the most out of your investment.

## The Bottom Line

Discounted cash flow (DCF) valuations are done to assess if a stock is attractively valued or not, based on reasonable assumptions for cash flow generation in the future. Warren Buffett's DCF valuation method, in particular, can be quite useful if applied correctly for value investors seeking to maximize their long-term returns and minimize their downside risk. Because owners earnings, the discount rate, and the growth rate are the primary figures needed to complete Buffett's DCF calculation, it's also somewhat simpler than other DCF calculations.

Unfortunately, all valuation models have their downsides. The major downsides to Warren Buffett's DCF intrinsic value calculation, let alone all DCF calculations, are the assumptions that have to be made. Moreover, no one really knows what a company will generate even one year from now, let alone 5 or 10, especially in the disruptive market we live in today. Additionally, it could be said that with a DCF calculation, you could justify all sorts of intrinsic/fair value prices, because you can make the model say what you want it to say by tweaking just one variable, such as the growth rate or discount rate. Finally, the DCF model may not work well for certain companies, such as those with unstable or unpredictable cash flows. Regardless, if investors are conservative with their estimates, perform a sensitivity analysis, and apply a reasonable margin of safety, then Warren Buffett's DCF valuation approach can be quite useful.

In closing, Warren Buffett's DCF approach to estimating a company's intrinsic value is relatively simple once applied. Regardless, calculating the intrinsic/fair value of a business is a process that involves a lot of educated estimations and is therefore best done in a conservative manner. Investors can minimize the error of projections even further by investing in companies with an economic moat, those with consistent financials, and those with a consistent return on invested capital (ROIC). Furthermore, applying a margin of safety will protect you from downside risk, as no investor can completely rely on their intrinsic/fair value calculation given the uncertainties the future may hold.