Is There An Opportunity With Pembina Pipeline Corporation's (TSE:PPL) 48% Undervaluation?




  • In Business
  • 2019-12-07 14:36:09Z
  • By Simply Wall St.
Is There An Opportunity With Pembina Pipeline Corporation\
Is There An Opportunity With Pembina Pipeline Corporation\'s (TSE:PPL) 48% Undervaluation?  

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Pembina Pipeline Corporation (TSE:PPL) as an investment opportunity by taking the foreast future cash flows of the company and discounting them back to today's value. This is done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Pembina Pipeline

The method

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of 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, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Levered FCF (CA$, Millions)

CA$1.33b

CA$2.18b

CA$2.45b

CA$2.65b

CA$2.82b

CA$2.95b

CA$3.06b

CA$3.15b

CA$3.23b

CA$3.30b

Growth Rate Estimate Source

Analyst x5

Analyst x3

Analyst x1

Est @ 8.14%

Est @ 6.13%

Est @ 4.72%

Est @ 3.74%

Est @ 3.05%

Est @ 2.57%

Est @ 2.23%

Present Value (CA$, Millions) Discounted @ 7.4%

CA$1.2k

CA$1.9k

CA$2.0k

CA$2.0k

CA$2.0k

CA$1.9k

CA$1.9k

CA$1.8k

CA$1.7k

CA$1.6k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$18b

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 (1.4%) 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 7.4%.

Terminal Value (TV)= FCF2029 × (1 + g) ÷ (r - g) = CA$3.3b× (1 + 1.4%) ÷ 7.4%- 1.4%) = CA$56b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$56b÷ ( 1 + 7.4%)10= CA$28b

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 CA$45b. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of CA$46.6, the company appears quite good value at a 48% 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.

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 Pembina Pipeline 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 7.4%, which is based on a levered beta of 1.096. 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:

Whilst important, DCF calculation 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 Pembina Pipeline, I've compiled three important aspects you should further examine:

  1. Financial Health: Does PPL 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 PPL'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 PPL? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

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

An Intrinsic Calculation For Man Wah Holdings Limited (HKG:1999) Suggests It
An Intrinsic Calculation For Man Wah Holdings Limited (HKG:1999) Suggests It's 48% Undervalued

Does the January share price for Man Wah Holdings Limited (HKG:1999) reflect what it's really worth? Today, we will...

We
We're A Little Worried About Mali Lithium's (ASX:MLL) Cash Burn Rate

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

Is Infigen Energy Limited (ASX:IFN) Trading At A 49% Discount?
Is Infigen Energy Limited (ASX:IFN) Trading At A 49% Discount?

Today we will run through one way of estimating the intrinsic value of Infigen Energy Limited (ASX:IFN) by taking the...

These 4 Measures Indicate That Sheen Tai Holdings Group (HKG:1335) Is Using Debt Reasonably Well
These 4 Measures Indicate That Sheen Tai Holdings Group (HKG:1335) Is Using Debt Reasonably Well

Warren Buffett famously said, 'Volatility is far from synonymous with risk.' When we think about how risky a company...

Here
Here's Why We're Not At All Concerned With African Energy Resources's (ASX:AFR) Cash Burn Situation

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

Leave a Comment

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

Cancel reply

Comments

Top News: Business