Calculating The Fair Value Of Catapult Group International Limited (ASX:CAT)




  • In Business
  • 2022-12-08 03:31:21Z
  • By Simply Wall St.
 

Today we will run through one way of estimating the intrinsic value of Catapult Group International Limited (ASX:CAT) by taking the expected future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. There's really not all that much to it, even though it might appear quite complex.

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. 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 Catapult Group International

The Calculation

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, 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

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$26m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 8.0%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r - g) = US$12m× (1 + 1.9%) ÷ (8.0%- 1.9%) = US$205m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$205m÷ ( 1 + 8.0%)10= US$95m

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$121m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of AU$0.8, the company appears around fair value at the time of writing. 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. 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 Catapult Group International 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 8.0%, which is based on a levered beta of 1.095. 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, the DCF calculation shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Catapult Group International, we've put together three relevant aspects you should explore:

  1. Risks: Be aware that Catapult Group International is showing 3 warning signs in our investment analysis , and 1 of those is a bit unpleasant...

  2. Future Earnings: How does CAT'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: Do you like a good all-rounder? 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 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

We Think Argenica Therapeutics (ASX:AGN) Can Afford To Drive Business Growth
We Think Argenica Therapeutics (ASX:AGN) Can Afford To Drive Business Growth

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

Estimating The Fair Value Of FINEOS Corporation Holdings plc (ASX:FCL)
Estimating The Fair Value Of FINEOS Corporation Holdings plc (ASX:FCL)

In this article we are going to estimate the intrinsic value of FINEOS Corporation Holdings plc ( ASX:FCL ) by taking...

Coherent Corp.
Coherent Corp.'s (NASDAQ:COHR) Stock Is Going Strong: Have Financials A Role To Play?

Coherent's (NASDAQ:COHR) stock is up by a considerable 34% over the past three months. Given that stock prices are...

Are Investors Undervaluing Minerals Technologies Inc. (NYSE:MTX) By 39%?
Are Investors Undervaluing Minerals Technologies Inc. (NYSE:MTX) By 39%?

Today we will run through one way of estimating the intrinsic value of Minerals Technologies Inc. ( NYSE:MTX ) by...

Is Sonoco Products Company (NYSE:SON) Trading At A 36% Discount?
Is Sonoco Products Company (NYSE:SON) Trading At A 36% Discount?

In this article we are going to estimate the intrinsic value of Sonoco Products Company ( NYSE:SON ) by estimating the...

Leave a Comment

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

Cancel reply

Comments

Top News: Business