U.S. markets closed
  • S&P Futures

    4,113.25
    -6.25 (-0.15%)
     
  • Dow Futures

    33,646.00
    -36.00 (-0.11%)
     
  • Nasdaq Futures

    13,802.25
    -27.25 (-0.20%)
     
  • Russell 2000 Futures

    2,237.00
    -2.20 (-0.10%)
     
  • Crude Oil

    59.57
    +0.25 (+0.42%)
     
  • Gold

    1,742.70
    -2.10 (-0.12%)
     
  • Silver

    25.31
    -0.02 (-0.08%)
     
  • EUR/USD

    1.1901
    -0.0004 (-0.04%)
     
  • 10-Yr Bond

    1.6660
    +0.0340 (+2.08%)
     
  • Vix

    16.69
    -0.26 (-1.53%)
     
  • GBP/USD

    1.3706
    +0.0001 (+0.00%)
     
  • USD/JPY

    109.7300
    +0.0800 (+0.07%)
     
  • BTC-USD

    59,963.63
    +172.14 (+0.29%)
     
  • CMC Crypto 200

    1,279.32
    +51.78 (+4.22%)
     
  • FTSE 100

    6,915.75
    -26.47 (-0.38%)
     
  • Nikkei 225

    29,759.65
    -8.41 (-0.03%)
     

Aegion Corporation's (NASDAQ:AEGN) Intrinsic Value Is Potentially 53% Above Its Share Price

  • 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.

Does the January share price for Aegion Corporation (NASDAQ:AEGN) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the expected future cash flows and discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. 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 Aegion

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 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.

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 ($, Millions)

US$56.3m

US$46.8m

US$60.8m

US$62.9m

US$64.9m

US$66.7m

US$68.4m

US$70.0m

US$71.6m

US$73.2m

Growth Rate Estimate Source

Analyst x4

Analyst x3

Analyst x1

Est @ 3.51%

Est @ 3.07%

Est @ 2.76%

Est @ 2.55%

Est @ 2.39%

Est @ 2.29%

Est @ 2.21%

Present Value ($, Millions) Discounted @ 8.8%

US$51.7

US$39.5

US$47.2

US$45.0

US$42.6

US$40.3

US$38.0

US$35.7

US$33.6

US$31.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$405m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. 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 8.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$73m× (1 + 2.0%) ÷ (8.8%– 2.0%) = US$1.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$1.1b÷ ( 1 + 8.8%)10= US$479m

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 US$884m. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$18.8, the company appears quite undervalued at a 35% 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.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual 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 Aegion 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 1.287. 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. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For Aegion, we've compiled three fundamental aspects you should look at:

  1. Risks: To that end, you should be aware of the 1 warning sign we've spotted with Aegion .

  2. Future Earnings: How does AEGN'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.