Estimating The Intrinsic Value Of Jardine Cycle & Carriage Limited (SGX:C07)




  • In Business
  • 2020-01-15 00:11:30Z
  • By Simply Wall St.
Estimating The Intrinsic Value Of Jardine Cycle & Carriage Limited (SGX:C07)
Estimating The Intrinsic Value Of Jardine Cycle & Carriage Limited (SGX:C07)  

Does the January share price for Jardine Cycle & Carriage Limited (SGX:C07) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the foreast future cash flows of the company and discounting them back to today's 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. 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.

Check out our latest analysis for Jardine Cycle & Carriage

What's the estimated valuation?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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) estimate

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF ($, Millions)

US$791.2m

US$795.3m

US$802.1m

US$811.1m

US$821.7m

US$833.5m

US$846.3m

US$859.9m

US$874.0m

US$888.7m

Growth Rate Estimate Source

Analyst x1

Analyst x1

Est @ 0.85%

Est @ 1.12%

Est @ 1.31%

Est @ 1.44%

Est @ 1.53%

Est @ 1.6%

Est @ 1.64%

Est @ 1.68%

Present Value ($, Millions) Discounted @ 8.8%

US$727

US$671

US$622

US$578

US$538

US$501

US$468

US$437

US$408

US$381

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$5.3b

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. 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 (1.8%) 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 8.8%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r - g) = US$889m× (1 + 1.8%) ÷ 8.8%- 1.8%) = US$13b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$13b÷ ( 1 + 8.8%)10= US$5.5b

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$11b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of S$31.0, the company appears about fair value at a 16% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Jardine Cycle & Carriage 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 8.8%, which is based on a levered beta of 1.304. 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 Jardine Cycle & Carriage, I've compiled three fundamental aspects you should look at:

  1. Financial Health: Does C07 have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does C07'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: Are there other high quality stocks you could be holding instead of C07? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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

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.

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. Thank you for reading.

COMMENTS

More Related News

Quartix Holdings (LON:QTX) Could Be A Buy For Its Upcoming Dividend
Quartix Holdings (LON:QTX) Could Be A Buy For Its Upcoming Dividend

Quartix Holdings plc (LON:QTX) is about to trade ex-dividend in the next two days. Investors can purchase shares...

Strandline Resources Limited (ASX:STA) Shares Could Be 30% Above Their Intrinsic Value Estimate
Strandline Resources Limited (ASX:STA) Shares Could Be 30% Above Their Intrinsic Value Estimate

How far off is Strandline Resources Limited (ASX:STA) from its intrinsic value? Using the most recent financial data...

Is Strandline Resources Limited (ASX:STA) Expensive For A Reason? A Look At Its Intrinsic Value
Is Strandline Resources Limited (ASX:STA) Expensive For A Reason? A Look At Its Intrinsic Value

In this article we are going to estimate the intrinsic value of Strandline Resources Limited (ASX:STA) by taking the...

Estimating The Intrinsic Value Of OM Holdings Limited (ASX:OMH)
Estimating The Intrinsic Value Of OM Holdings Limited (ASX:OMH)

In this article we are going to estimate the intrinsic value of OM Holdings Limited (ASX:OMH) by taking the expected...

A Look At The Fair Value Of OM Holdings Limited (ASX:OMH)
A Look At The Fair Value Of OM Holdings Limited (ASX:OMH)

Does the August share price for OM Holdings Limited (ASX:OMH) reflect what it's really worth? Today, we will estimate...

Leave a Comment

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

Cancel reply

Comments

Top News: Business