We have some exciting news to share! The Motley Fool UK has now become The Twelfth Magpie -- an independent, UK-owned company, led by our long-serving UK management team — Mark Rogers, Chris Nials and Heather Adlington. In practical terms, it’s the same team you know, now fully focused on serving our UK readers and members.

Just as importantly, our approach remains unchanged: long-term, jargon-free, and on your side. This site is our new home, and there will be extra tweaks made across the coming few days as we settle in. So if anything looks a little off, please bear with us!

The content of this article was relevant at the time of publishing. Circumstances change continuously and caution should therefore be exercised when relying upon any content contained within this article.

What’s the intrinsic value of Rolls-Royce shares?

Being able to value shares is key to working out out whether the Rolls-Royce share price is a bargain after a 200% rally. Stephen Wright takes a look.

| More on:
Rolls-Royce's Pearl 10X engine series

Image source: Rolls-Royce plc

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More.

According to Warren Buffett, investing well is about buying shares when they trade below their intrinsic value. But figuring this out isn’t always straightforward – take Rolls-Royce (LSE:RR) for example.

After a 200% rally over the last 12 months, the company currently has a market cap of £26bn. It’s clear the engine manufacturer is a very good business, but is it worth that much?

XXX

Cash flows

Right now, Rolls-Royce shares trade at a price that implies a total valuation £26bn for the entire company. Investing that in government bonds at today’s prices would return £967m per year.

The business generates £1.25bn in free cash, so it’s actually priced for its cash flows to retract a bit over the next few years. I don’t think this is likely to happen, so I think the stock is currently undervalued.

There’s no guarantee cash flows will remain at current levels. Despite an impressive 2023, Rolls-Royce still has durability issues with its engines to deal with and these are making customers uneasy. 

Nonetheless, the firm is aiming for £3.1bn in annual free cash flow by 2027, which implies annual increases of 25%. That would be impressive, but how much is that kind of growth worth?

Intrinsic value

If Rolls-Royce can increase its free cash flows by 25% per year until 2027, the company will produce £10.25bn in free cash between now and then. How much is that worth today to an investor?

In order to earn that amount over the same period by buying bonds, I’d need to earn around £2.56bn per year. The current yield on a four-year UK government bond is 3.72%.

In order to earn £2.56bn per year from a bond with a 3.72% yield, I’d need to invest just under £69bn. So arguably, that’s the fair value of Rolls-Royce today – 163% higher than the current market cap

That means I believe the intrinsic value of Rolls-Royce shares ought to be something closer to £8.10. The share price right now is £3.10 – a 62% discount to the proposed value.

Risks

In general, investors should expect a better return from stocks than bonds. This is because shares are riskier – a company is more likely to fail to generate excess profits than to go bankrupt.

It’s also worth noting that the bond will deliver its returns sooner than a growing stock. And this is valuable because it allows investors to reinvest and compound their gains more quickly. 

This might be especially true of Rolls-Royce. There’s a risk a recession might weigh on travel demand, causing demand for engine servicing to fall and the company’s growth to slow.

It’s not often that I think a stock that has just tripled over the last 12 months is a bargain. But Rolls-Royce shares look like they’re trading below their intrinsic value to me.

Should I buy Rolls-Royce shares?

Rolls-Royce’s management has some ambitious plans for the next four years. Generating the kind of growth needed to make £3.1bn per year in 2027 would be a significant achievement from this point. 

Even if the company doesn’t manage this, the stock looks like it might well outperform a government bond over the next four years. So I think investors should consider buying Rolls-Royce shares.

Stephen Wright has no position in any of the shares mentioned. The Motley Fool UK has recommended Rolls-Royce Plc. Views expressed on the companies mentioned in this article are those of the writer and therefore may differ from the official recommendations we make in our subscription services such as Share Advisor, Hidden Winners and Pro. Here at The Motley Fool we believe that considering a diverse range of insights makes us better investors.

More on Investing Articles

Friends and sisters exploring the outdoors together in Cornwall. They are standing with their arms around each other at the coast.
Investing Articles

£503 buys 14 shares in this FTSE 250 stock that returned 23.9% annually for the last 15 years

This FTSE 250 stock has averaged a huge return for 15 years. At today's price, £503 buys 14 shares. But…

Read more »

Black woman using loudspeaker to be heard
Investing Articles

£1,000 buys 25 shares in this FTSE 100 stock that’s returned 29.2% annually for the last 10 years

This FTSE 100 mining stock has returned close to 30% a year for a decade. At 3,995p, £1,000 buys 25…

Read more »

Female student sitting at the steps and using laptop
Investing Articles

Down 47%, is this growth stock finally worth buying in May?

With a £288m order book and a hidden pipeline of defence and nuclear contracts, is this growth stock now too…

Read more »

House models and one with REIT - standing for real estate investment trust - written on it.
Investing Articles

2 REITs yielding 7%+ to consider for passive income in 2026

A REIT backed by the NHS and another backed by Tesco and Sainsbury's with both yielding 7%+. Here's why I'm…

Read more »

Woman riding her old fashioned bicycle along the Beach Esplanade at Aberdeen, Scotland.
Investing Articles

Just 97 shares of this UK dividend stock generate £238 in passive income

A 5.7% yield, £238 in passive income from just 97 shares, and one of the most divisive dividend stocks on…

Read more »

ISA coins
Investing Articles

£10,000 in an ISA generates a second income of…

The London Stock Exchange is home to some of the world's most generous dividends. But how big a second income…

Read more »

Shot of a senior man drinking coffee and looking thoughtfully out of a window
Investing Articles

Expert recommendations: 2 top income stocks yielding 7%+!

With yields of 7.2% and 7.8% respectively, these two income stocks are catching the eyes of institutional analysts. Should investors…

Read more »

Illustration of flames over a black background
Investing Articles

3 top income-focused stocks to buy in May 2026, according to experts

Looking for a stock to buy for income in May 2026? Experts have flagged these three UK dividend shares as…

Read more »