Estimating The Fair Value Of Eumundi Group Limited (ASX:EBG)

  • In Business
  • 2022-08-16 20:13:19Z
  • By Simply Wall St.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Eumundi Group Limited (ASX:EBG) as an investment opportunity by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Believe it or not, it's not too difficult to follow, as you'll see from our example!

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.

See our latest analysis for Eumundi Group

Is Eumundi Group Fairly Valued?

We have to calculate the value of Eumundi Group slightly differently to other stocks because it is a hospitality company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. This often underestimates the value of a stock, but it can still be good as a comparison to competitors. The 'Gordon Growth Model' is used, which simply assumes that dividend payments will continue to increase at a sustainable growth rate forever. The dividend is expected to grow at an annual growth rate equal to the 5-year average of the 10-year government bond yield of 1.8%. We then discount this figure to today's value at a cost of equity of 7.9%. Relative to the current share price of AU$1.1, the company appears about fair value at a 7.2% 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.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= AU$0.07 / (7.9% - 1.8%)

= AU$1.1

Important 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 Eumundi 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 7.9%, which is based on a levered beta of 1.438. 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.

Moving On:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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. For Eumundi Group, we've put together three relevant elements you should look at:

  1. Risks: Be aware that Eumundi Group is showing 6 warning signs in our investment analysis , and 2 of those are a bit concerning...

  2. 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!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

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

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

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


More Related News

Calculating The Fair Value Of Old Dominion Freight Line, Inc. (NASDAQ:ODFL)
Calculating The Fair Value Of Old Dominion Freight Line, Inc. (NASDAQ:ODFL)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Old Dominion Freight...

Calculating The Fair Value Of Golden Matrix Group, Inc. (NASDAQ:GMGI)
Calculating The Fair Value Of Golden Matrix Group, Inc. (NASDAQ:GMGI)

In this article we are going to estimate the intrinsic value of Golden Matrix Group, Inc. ( NASDAQ:GMGI ) by taking the...

GlobalData Plc
GlobalData Plc's (LON:DATA) Intrinsic Value Is Potentially 45% Above Its Share Price

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

ConvaTec Group Plc
ConvaTec Group Plc's (LON:CTEC) Intrinsic Value Is Potentially 61% Above Its Share Price

Does the September share price for ConvaTec Group Plc ( LON:CTEC ) reflect what it's really worth? Today, we will...

Arista Networks, Inc.
Arista Networks, Inc.'s (NYSE:ANET) Intrinsic Value Is Potentially 72% Above Its Share Price

Does the September share price for Arista Networks, Inc. ( NYSE:ANET ) reflect what it's really worth? Today, we will...

Leave a Comment

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

Cancel reply


Top News: Business