U.S. Markets close in 31 mins
  • S&P 500

    3,902.33
    -9.41 (-0.24%)
     
  • Dow 30

    31,443.18
    -57.50 (-0.18%)
     
  • Nasdaq

    11,526.65
    -80.97 (-0.70%)
     
  • Russell 2000

    1,776.44
    +10.70 (+0.61%)
     
  • Crude Oil

    109.50
    +1.88 (+1.75%)
     
  • Gold

    1,824.70
    -5.60 (-0.31%)
     
  • Silver

    21.16
    +0.03 (+0.14%)
     
  • EUR/USD

    1.0590
    +0.0031 (+0.2965%)
     
  • 10-Yr Bond

    3.1940
    +0.0690 (+2.21%)
     
  • Vix

    27.27
    +0.04 (+0.15%)
     
  • GBP/USD

    1.2279
    +0.0009 (+0.0712%)
     
  • USD/JPY

    135.4500
    +0.2800 (+0.2071%)
     
  • BTC-USD

    20,789.09
    -475.08 (-2.23%)
     
  • CMC Crypto 200

    452.99
    -8.81 (-1.91%)
     
  • FTSE 100

    7,258.32
    +49.51 (+0.69%)
     
  • Nikkei 225

    26,871.27
    +379.30 (+1.43%)
     

Is BWX Limited (ASX:BWX) Trading At A 34% Discount?

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

In this article we are going to estimate the intrinsic value of BWX Limited (ASX:BWX) by projecting its future cash flows and then discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for BWX

The model

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 discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF (A$, Millions)

-AU$50.1m

AU$25.4m

AU$22.1m

AU$22.7m

AU$21.9m

AU$21.5m

AU$21.3m

AU$21.3m

AU$21.4m

AU$21.6m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x4

Analyst x1

Est @ -3.55%

Est @ -1.94%

Est @ -0.82%

Est @ -0.03%

Est @ 0.52%

Est @ 0.9%

Present Value (A$, Millions) Discounted @ 7.0%

-AU$46.9

AU$22.2

AU$18.1

AU$17.3

AU$15.6

AU$14.3

AU$13.3

AU$12.4

AU$11.7

AU$11.0

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$89m

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (1.8%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = AU$22m× (1 + 1.8%) ÷ (7.0%– 1.8%) = AU$426m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$426m÷ ( 1 + 7.0%)10= AU$217m

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 AU$306m. In the final step we divide the equity value by the number of shares outstanding. Compared to the current share price of AU$1.3, the company appears quite undervalued at a 34% 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. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 BWX 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 7.0%, which is based on a levered beta of 1.217. 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:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for 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. Why is the intrinsic value higher than the current share price? For BWX, we've compiled three essential aspects you should consider:

  1. Risks: We feel that you should assess the 3 warning signs for BWX we've flagged before making an investment in the company.

  2. Future Earnings: How does BWX'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 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.