Does the April share price for Sinopec Kantons Holdings Limited (HKG:934) reflect what it’s really worth? Today, we will estimate the stock’s intrinsic value by estimating the company’s future cash flows and discounting them to their present value. I will be 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. 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.
What’s the value?
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. 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 are 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) forecast
|Levered FCF (HK$, Millions)||HK$942||HK$974||HK$1.1k||HK$1.2k||HK$1.3k||HK$1.3k||HK$1.4k||HK$1.4k||HK$1.4k||HK$1.5k|
|Growth Rate Estimate Source||Analyst x4||Analyst x4||Analyst x3||Est @ 7.34%||Est @ 5.74%||Est @ 4.62%||Est @ 3.83%||Est @ 3.28%||Est @ 2.9%||Est @ 2.63%|
|Present Value (HK$, Millions) Discounted @ 9.75%||HK$859||HK$808||HK$834||HK$815||HK$785||HK$749||HK$708||HK$667||HK$625||HK$584|
Present Value of 10-year Cash Flow (PVCF)= HK$7.43b
“Est” = FCF growth rate estimated by Simply Wall St
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 10-year government bond rate of 2%. We discount the terminal cash flows to today’s value at a cost of equity of 9.8%.
Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = HK$1.5b × (1 + 2%) ÷ (9.8% – 2%) = HK$20b
Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = HK$HK$20b ÷ ( 1 + 9.8%)10 = HK$7.69b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is HK$15.13b. The last step is to then divide the equity value by the number of shares outstanding. This results in an intrinsic value estimate of HK$6.08. Compared to the current share price of HK$3.62, the company appears quite undervalued at a 40% discount to what it is available for right now. Remember though, that this is just an approximate valuation, and like any complex formula – garbage in, garbage out.
The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company’s future performance, so try the calculation yourself and check your own 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 Sinopec Kantons Holdings 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 9.8%, which is based on a levered beta of 1.165. 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.
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. What is the reason for the share price to differ from the intrinsic value? For Sinopec Kantons Holdings, I’ve compiled three fundamental factors you should further examine:
- Financial Health: Does 934 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.
- Future Earnings: How does 934’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.
- Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of 934? 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 HKG 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 firstname.lastname@example.org. 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.
Discounted cash flow calculation for every stock
Simply Wall St does a detailed discounted cash flow calculation every 6 hours for every stock on the market, so if you want to find the intrinsic value of any company just search here. It’s FREE.