U.S. markets close in 5 hours 54 minutes
  • S&P 500

    3,856.15
    +14.68 (+0.38%)
     
  • Dow 30

    30,888.40
    -108.58 (-0.35%)
     
  • Nasdaq

    13,714.69
    +171.63 (+1.27%)
     
  • Russell 2000

    2,171.69
    +2.93 (+0.14%)
     
  • Crude Oil

    52.27
    0.00 (0.00%)
     
  • Gold

    1,854.70
    -1.50 (-0.08%)
     
  • Silver

    25.53
    -0.02 (-0.08%)
     
  • EUR/USD

    1.2129
    -0.0046 (-0.38%)
     
  • 10-Yr Bond

    1.0650
    -0.0260 (-2.38%)
     
  • GBP/USD

    1.3666
    -0.0018 (-0.13%)
     
  • USD/JPY

    103.8800
    +0.1190 (+0.11%)
     
  • BTC-USD

    34,499.22
    +1,051.97 (+3.15%)
     
  • CMC Crypto 200

    692.28
    +15.38 (+2.27%)
     
  • FTSE 100

    6,624.14
    -70.93 (-1.06%)
     
  • Nikkei 225

    28,822.29
    +190.84 (+0.67%)
     

Betmakers Technology Group Ltd (ASX:BET) Shares Could Be 25% Below Their Intrinsic Value Estimate

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Betmakers Technology Group Ltd (ASX:BET) by taking the expected future cash flows and discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

Check out our latest analysis for Betmakers Technology Group

Crunching the numbers

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.

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) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$200.0k

AU$6.50m

AU$11.7m

AU$18.3m

AU$25.6m

AU$32.9m

AU$39.7m

AU$45.7m

AU$50.8m

AU$55.0m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ 79.66%

Est @ 56.36%

Est @ 40.06%

Est @ 28.64%

Est @ 20.65%

Est @ 15.06%

Est @ 11.15%

Est @ 8.4%

Present Value (A$, Millions) Discounted @ 7.8%

AU$0.2

AU$5.6

AU$9.3

AU$13.5

AU$17.6

AU$21.0

AU$23.5

AU$25.1

AU$25.9

AU$26.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$167m

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 7.8%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$55m× (1 + 2.0%) ÷ (7.8%– 2.0%) = AU$974m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$974m÷ ( 1 + 7.8%)10= AU$461m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is AU$628m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$0.7, the company appears a touch undervalued at a 25% 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. 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 Betmakers Technology 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 7.8%, which is based on a levered beta of 1.102. 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 Betmakers Technology Group, we've put together three essential aspects you should look at:

  1. Risks: Every company has them, and we've spotted 2 warning signs for Betmakers Technology Group you should know about.

  2. Future Earnings: How does BET'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the ASX every day. If you want to find the calculation for other stocks 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.