U.S. Markets close in 4 hrs 24 mins
  • S&P 500

    3,782.74
    +14.49 (+0.38%)
     
  • Dow 30

    30,877.63
    +63.37 (+0.21%)
     
  • Nasdaq

    13,083.99
    +85.48 (+0.66%)
     
  • Russell 2000

    2,144.93
    +21.73 (+1.02%)
     
  • Crude Oil

    53.04
    +0.68 (+1.30%)
     
  • Gold

    1,841.00
    +11.10 (+0.61%)
     
  • Silver

    25.27
    +0.41 (+1.64%)
     
  • EUR/USD

    1.2121
    +0.0038 (+0.3152%)
     
  • 10-Yr Bond

    1.0940
    -0.0030 (-0.27%)
     
  • Vix

    23.41
    -0.93 (-3.82%)
     
  • GBP/USD

    1.3615
    +0.0028 (+0.2069%)
     
  • USD/JPY

    103.8600
    +0.1730 (+0.1669%)
     
  • BTC-USD

    37,588.94
    +1,147.21 (+3.15%)
     
  • CMC Crypto 200

    743.50
    +28.30 (+3.96%)
     
  • FTSE 100

    6,711.72
    -8.93 (-0.13%)
     
  • Nikkei 225

    28,633.46
    +391.25 (+1.39%)
     

Calculating The Fair Value Of IDP Education Limited (ASX:IEL)

Simply Wall St
·6 min read

Does the December share price for IDP Education Limited (ASX:IEL) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by taking the forecast future cash flows of the company and discounting them back to today's value. We will take advantage of the Discounted Cash Flow (DCF) model for this purpose. 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. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

Check out our latest analysis for IDP Education

What's the estimated valuation?

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. 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 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, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (A$, Millions)

AU$50.3m

AU$124.1m

AU$171.5m

AU$201.0m

AU$222.7m

AU$240.9m

AU$256.1m

AU$269.0m

AU$280.1m

AU$289.8m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x2

Analyst x1

Est @ 10.8%

Est @ 8.16%

Est @ 6.32%

Est @ 5.03%

Est @ 4.12%

Est @ 3.49%

Present Value (A$, Millions) Discounted @ 6.6%

AU$47.2

AU$109

AU$141

AU$156

AU$162

AU$164

AU$164

AU$161

AU$157

AU$153

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$1.4b

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. 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 (2.0%) 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 6.6%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$290m× (1 + 2.0%) ÷ (6.6%– 2.0%) = AU$6.4b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$6.4b÷ ( 1 + 6.6%)10= AU$3.4b

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$4.8b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of AU$20.0, the company appears around fair value 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

The 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. 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 IDP Education 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 6.6%, which is based on a levered beta of 0.880. 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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For IDP Education, we've put together three further items you should consider:

  1. Risks: Case in point, we've spotted 2 warning signs for IDP Education you should be aware of.

  2. Future Earnings: How does IEL'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.

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.