Are Investors Undervaluing Victoria plc (LON:VCP) By 36%?




  • In Business
  • 2019-09-08 09:32:38Z
  • By Simply Wall St.
 

In this article we are going to estimate the intrinsic value of Victoria plc (LON:VCP) by taking the expected future cash flows and discounting them to their present value. I will be using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Victoria

The method

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. 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)= £464.0m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 10-year government bond rate (1.2%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 8.9%.

Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r - g) = UK£87m × (1 + 1.2%) ÷ (8.9% - 1.2%) = UK£1.1b

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = £UK£1.1b ÷ ( 1 + 8.9%)10 = £489.70m

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is £953.70m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value estimate of £7.61. Compared to the current share price of £4.85, the company appears quite good value at a 36% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 Victoria 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 8.9%, which is based on a levered beta of 1.155. 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.

Next Steps:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldn't be the only metric you look at when researching 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?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. What is the reason for the share price to differ from the intrinsic value? For Victoria, I've put together three fundamental aspects you should further research:

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the LON every day. If you want to find the calculation for other stocks just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. Simply Wall St has no position in the stocks mentioned. Thank you for reading.

COMMENTS

More Related News

We
We're A Little Worried About Amplia Therapeutics's (ASX:ATX) Cash Burn Rate

Just because a business does not make any money, does not mean that the stock will go down. For example, although...

An Intrinsic Calculation For Virbac SA (EPA:VIRP) Suggests It
An Intrinsic Calculation For Virbac SA (EPA:VIRP) Suggests It's 21% Undervalued

Today we will run through one way of estimating the intrinsic value of Virbac SA (EPA:VIRP) by taking the expected...

Installux (EPA:STAL) Has A Pretty Healthy Balance Sheet
Installux (EPA:STAL) Has A Pretty Healthy Balance Sheet

Howard Marks put it nicely when he said that, rather than worrying about share price volatility, 'The possibility of...

Kollect on Demand Holding (STO:KOLL) Will Have To Spend Its Cash Wisely
Kollect on Demand Holding (STO:KOLL) Will Have To Spend Its Cash Wisely

There's no doubt that money can be made by owning shares of unprofitable businesses. For example, although Amazon.com...

Calculating The Intrinsic Value Of Kwan Yong Holdings Limited (HKG:9998)
Calculating The Intrinsic Value Of Kwan Yong Holdings Limited (HKG:9998)

How far off is Kwan Yong Holdings Limited (HKG:9998) from its intrinsic value? Using the most recent financial data...

Leave a Comment

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

Cancel reply

Comments

Top News: Business