U.S. markets close in 12 minutes
  • S&P 500

    3,371.81
    +8.81 (+0.26%)
     
  • Dow 30

    27,745.06
    -36.64 (-0.13%)
     
  • Nasdaq

    11,297.07
    +129.57 (+1.16%)
     
  • Russell 2000

    1,525.70
    +18.01 (+1.19%)
     
  • Crude Oil

    38.62
    -1.60 (-3.98%)
     
  • Gold

    1,911.30
    +15.80 (+0.83%)
     
  • Silver

    23.93
    +0.44 (+1.86%)
     
  • EUR/USD

    1.1747
    +0.0021 (+0.18%)
     
  • 10-Yr Bond

    0.6770
    0.0000 (0.00%)
     
  • GBP/USD

    1.2886
    -0.0035 (-0.27%)
     
  • USD/JPY

    105.5610
    +0.1310 (+0.12%)
     
  • BTC-USD

    10,595.24
    -200.80 (-1.86%)
     
  • CMC Crypto 200

    218.26
    -5.44 (-2.43%)
     
  • FTSE 100

    5,879.45
    +13.35 (+0.23%)
     
  • Nikkei 225

    23,185.12
    0.00 (0.00%)
     

Calculating The Fair Value Of MNF Group Limited (ASX:MNF)

Simply Wall St

In this article we are going to estimate the intrinsic value of MNF Group Limited (ASX:MNF) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. It may sound complicated, but actually it is quite simple!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. 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 MNF Group

Is MNF Group fairly valued?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. 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.

Generally we assume that a dollar today is more valuable than a dollar in the future, 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 (A$, Millions)

AU$15.9m

AU$19.6m

AU$21.2m

AU$22.5m

AU$23.5m

AU$24.5m

AU$25.3m

AU$26.1m

AU$26.9m

AU$27.6m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x1

Est @ 5.9%

Est @ 4.81%

Est @ 4.04%

Est @ 3.51%

Est @ 3.13%

Est @ 2.87%

Est @ 2.69%

Present Value (A$, Millions) Discounted @ 7.1%

AU$14.8

AU$17.1

AU$17.3

AU$17.1

AU$16.7

AU$16.2

AU$15.7

AU$15.1

AU$14.5

AU$13.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$158m

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 2.3%. We discount the terminal cash flows to today's value at a cost of equity of 7.1%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$28m× (1 + 2.3%) ÷ (7.1%– 2.3%) = AU$587m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$587m÷ ( 1 + 7.1%)10= AU$297m

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$455m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of AU$4.7, the company appears about fair value at a 13% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.

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. 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 MNF 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 7.1%, which is based on a levered beta of 0.800. 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.

Looking Ahead:

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. 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. For MNF Group, we've put together three additional factors you should further examine:

  1. Risks: To that end, you should be aware of the 2 warning signs we've spotted with MNF Group .

  2. Future Earnings: How does MNF'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@simplywallst.com.