U.S. markets open in 9 hours 24 minutes
  • S&P Futures

    3,825.00
    -14.00 (-0.36%)
     
  • Dow Futures

    31,453.00
    -12.00 (-0.04%)
     
  • Nasdaq Futures

    12,527.75
    -136.00 (-1.07%)
     
  • Russell 2000 Futures

    2,187.00
    -2.70 (-0.12%)
     
  • Crude Oil

    67.35
    +1.26 (+1.91%)
     
  • Gold

    1,703.50
    +5.00 (+0.29%)
     
  • Silver

    25.66
    +0.37 (+1.46%)
     
  • EUR/USD

    1.1910
    -0.0014 (-0.12%)
     
  • 10-Yr Bond

    1.5540
    +0.0040 (+0.26%)
     
  • Vix

    24.66
    -3.91 (-13.69%)
     
  • GBP/USD

    1.3828
    0.0000 (-0.00%)
     
  • USD/JPY

    108.3800
    -0.0020 (-0.00%)
     
  • BTC-USD

    50,498.00
    +814.59 (+1.64%)
     
  • CMC Crypto 200

    1,023.02
    +79.84 (+8.47%)
     
  • FTSE 100

    6,630.52
    -20.36 (-0.31%)
     
  • Nikkei 225

    28,705.58
    -158.74 (-0.55%)
     

Are 21Vianet Group, Inc. (NASDAQ:VNET) Investors Paying Above The Intrinsic Value?

  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.
  • Oops!
    Something went wrong.
    Please try again later.

How far off is 21Vianet Group, Inc. (NASDAQ:VNET) 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. This will be done using the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

See our latest analysis for 21Vianet Group

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. 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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CN¥, Millions)

-CN¥2.19b

-CN¥1.60b

-CN¥1.06b

CN¥912.5m

CN¥1.35b

CN¥1.82b

CN¥2.27b

CN¥2.68b

CN¥3.03b

CN¥3.33b

Growth Rate Estimate Source

Analyst x3

Analyst x3

Analyst x2

Analyst x2

Est @ 48.43%

Est @ 34.51%

Est @ 24.77%

Est @ 17.95%

Est @ 13.18%

Est @ 9.84%

Present Value (CN¥, Millions) Discounted @ 9.8%

-CN¥2.0k

-CN¥1.3k

-CN¥804

CN¥629

CN¥851

CN¥1.0k

CN¥1.2k

CN¥1.3k

CN¥1.3k

CN¥1.3k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CN¥3.5b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 9.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CN¥3.3b× (1 + 2.0%) ÷ (9.8%– 2.0%) = CN¥44b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CN¥44b÷ ( 1 + 9.8%)10= CN¥17b

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 CN¥21b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$32.3, the company appears reasonably expensive at the time of writing. 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.

dcf
dcf

Important assumptions

We would point out that 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 21Vianet Group 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 1.232. 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 is only one of many factors that you need to assess for 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?" 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. Can we work out why the company is trading at a premium to intrinsic value? For 21Vianet Group, there are three pertinent items you should look at:

  1. Risks: We feel that you should assess the 2 warning signs for 21Vianet Group we've flagged before making an investment in the company.

  2. Future Earnings: How does VNET'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 Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

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

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. 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.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.