Estimating The Fair Value Of Marlowe plc (LON:MRL)




  • In Business
  • 2019-05-26 07:35:58Z
  • By Simply Wall St.
 

How far off is Marlowe plc (LON:MRL) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced 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!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Want to participate in a short research study? Help shape the future of investing tools and you could win a $250 gift card!

See our latest analysis for Marlowe

Is Marlowe fairly valued?

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.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) forecast

Present Value of 10-year Cash Flow (PVCF)= £67.54m

"Est" = FCF growth rate estimated by Simply Wall St

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 6.8%.

Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r - g) = UK£13m × (1 + 1.2%) ÷ (6.8% - 1.2%) = UK£236m

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = £UK£236m ÷ ( 1 + 6.8%)10 = £122.14m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is £189.68m. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value estimate of £4.32. Compared to the current share price of £4.23, the company appears about fair value at a 2.1% 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.

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 Marlowe 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 6.8%, which is based on a levered beta of 0.837. 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. For Marlowe, There are three essential factors you should look at:

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

A Look At The Fair Value Of AEM Holdings Ltd (SGX:AWX)
A Look At The Fair Value Of AEM Holdings Ltd (SGX:AWX)

How far off is AEM Holdings Ltd (SGX:AWX) from its intrinsic value? Using the most recent financial data, we'll take a...

GE Aviation Keeps Confounding the Bears
GE Aviation Keeps Confounding the Bears

General Electric bears can't support their negative outlooks for GE stock without vastly underestimating the value of GE's massive -- and highly profitable -- aviation business.

Calculating The Intrinsic Value Of AVG Logistics Limited (NSE:AVG)
Calculating The Intrinsic Value Of AVG Logistics Limited (NSE:AVG)

How far off is AVG Logistics Limited (NSE:AVG) from its intrinsic value? Using the most recent financial data, we'll...

A Look At The Fair Value Of Jiashili Group Limited (HKG:1285)
A Look At The Fair Value Of Jiashili Group Limited (HKG:1285)

Today we will run through one way of estimating the intrinsic value of Jiashili Group Limited (HKG:1285) by taking the...

3 Stocks to Buy With Dividends Yielding More Than 6%
3 Stocks to Buy With Dividends Yielding More Than 6%

These MLPs offer income-seeking investors some big-time yields.

Leave a Comment

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

Cancel reply

Comments

Top News: Business

facebook
Hit "Like"
Don't miss any important news
Thanks, you don't need to show me this anymore.