...

A Look At The Intrinsic Value Of IG Design Group plc (LON:IGR)




  • In Business
  • 2021-09-23 07:54:08Z
  • By Simply Wall St.
 

In this article we are going to estimate the intrinsic value of IG Design Group plc (LON:IGR) by taking the expected future cash flows and discounting them to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. There's really not all that much to it, even though it might appear quite complex.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for IG Design Group

Crunching the numbers

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$304m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 0.9%. We discount the terminal cash flows to today's value at a cost of equity of 8.1%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r - g) = US$56m× (1 + 0.9%) ÷ (8.1%- 0.9%) = US$783m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$783m÷ ( 1 + 8.1%)10= US$360m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$664m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of UK£4.8, the company appears about fair value at a 5.2% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

The assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at IG Design Group as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 8.1%, which is based on a levered beta of 1.350. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For IG Design Group, we've put together three important items you should assess:

  1. Risks: Be aware that IG Design Group is showing 3 warning signs in our investment analysis , you should know about...

  2. Future Earnings: How does IGR's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every British stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

COMMENTS

More Related News

Are Investors Undervaluing Marriott Vacations Worldwide Corporation (NYSE:VAC) By 24%?
Are Investors Undervaluing Marriott Vacations Worldwide Corporation (NYSE:VAC) By 24%?

Today we will run through one way of estimating the intrinsic value of Marriott Vacations Worldwide Corporation...

McAfee Corp.
McAfee Corp.'s (NASDAQ:MCFE) Intrinsic Value Is Potentially 51% Above Its Share Price

In this article we are going to estimate the intrinsic value of McAfee Corp. ( NASDAQ:MCFE ) by projecting its future...

Is CBRE Group, Inc. (NYSE:CBRE) Potentially Undervalued?
Is CBRE Group, Inc. (NYSE:CBRE) Potentially Undervalued?

Let's talk about the popular CBRE Group, Inc. ( NYSE:CBRE ). The company's shares received a lot of attention from a...

These 4 Measures Indicate That Brady (NYSE:BRC) Is Using Debt Safely
These 4 Measures Indicate That Brady (NYSE:BRC) Is Using Debt Safely

Some say volatility, rather than debt, is the best way to think about risk as an investor, but Warren Buffett famously...

London Security (LON:LSC) Could Easily Take On More Debt
London Security (LON:LSC) Could Easily Take On More Debt

Legendary fund manager Li Lu (who Charlie Munger backed) once said, 'The biggest investment risk is not the volatility...

Leave a Comment

Your email address will not be published. Required fields are marked with *

Cancel reply

Comments

Top News: Business