EML Payments Limited's (ASX:EML) Intrinsic Value Is Potentially 88% Above Its Share Price




  • In Business
  • 2022-11-29 05:17:13Z
  • By Simply Wall St.
 

In this article we are going to estimate the intrinsic value of EML Payments Limited (ASX:EML) by taking the expected future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

View our latest analysis for EML Payments

Crunching The Numbers

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. To start off with, we need to estimate the next ten years of cash flows. 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) = AU$183m

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. 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 1.9%. We discount the terminal cash flows to today's value at a cost of equity of 7.9%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = AU$33m× (1 + 1.9%) ÷ (7.9%- 1.9%) = AU$558m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$558m÷ ( 1 + 7.9%)10= AU$260m

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 AU$443m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of AU$0.6, the company appears quite good value at a 47% 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

Now 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 EML Payments 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 7.9%, which is based on a levered beta of 1.181. 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:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For EML Payments, we've put together three important factors you should further research:

  1. Risks: As an example, we've found 1 warning sign for EML Payments that you need to consider before investing here.

  2. Future Earnings: How does EML'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

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

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

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.

Join A Paid User Research Session
You'll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here

COMMENTS

More Related News

At UK£9.51, Is Watches of Switzerland Group plc (LON:WOSG) Worth Looking At Closely?
At UK£9.51, Is Watches of Switzerland Group plc (LON:WOSG) Worth Looking At Closely?

While Watches of Switzerland Group plc ( LON:WOSG ) might not be the most widely known stock at the moment, it saw a...

Estimating The Intrinsic Value Of Grit Real Estate Income Group Limited (LON:GR1T)
Estimating The Intrinsic Value Of Grit Real Estate Income Group Limited (LON:GR1T)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Grit Real Estate...

Estimating The Fair Value Of Creightons Plc (LON:CRL)
Estimating The Fair Value Of Creightons Plc (LON:CRL)

How far off is Creightons Plc ( LON:CRL ) from its intrinsic value? Using the most recent financial data, we'll take a...

A Look At The Fair Value Of DIC Asset AG (ETR:DIC)
A Look At The Fair Value Of DIC Asset AG (ETR:DIC)

How far off is DIC Asset AG ( ETR:DIC ) from its intrinsic value? Using the most recent financial data, we'll take a...

Estimating The Intrinsic Value Of adesso SE (ETR:ADN1)
Estimating The Intrinsic Value Of adesso SE (ETR:ADN1)

Today we will run through one way of estimating the intrinsic value of adesso SE ( ETR:ADN1 ) by taking the expected...

Leave a Comment

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

Cancel reply

Comments

Top News: Business