U.S. markets closed
  • S&P Futures

    3,646.50
    +10.00 (+0.27%)
     
  • Dow Futures

    29,932.00
    +58.00 (+0.19%)
     
  • Nasdaq Futures

    12,326.00
    +68.50 (+0.56%)
     
  • Russell 2000 Futures

    1,856.20
    +3.20 (+0.17%)
     
  • Crude Oil

    45.04
    -0.49 (-1.08%)
     
  • Gold

    1,789.80
    +1.70 (+0.10%)
     
  • Silver

    22.77
    +0.13 (+0.58%)
     
  • EUR/USD

    1.1976
    +0.0063 (+0.5269%)
     
  • 10-Yr Bond

    0.8420
    -0.0360 (-4.10%)
     
  • Vix

    20.84
    -0.41 (-1.93%)
     
  • GBP/USD

    1.3335
    -0.0022 (-0.1627%)
     
  • USD/JPY

    104.0900
    -0.1600 (-0.1535%)
     
  • BTC-USD

    18,172.13
    +404.07 (+2.27%)
     
  • CMC Crypto 200

    333.27
    -4.23 (-1.25%)
     
  • FTSE 100

    6,367.58
    +4.65 (+0.07%)
     
  • Nikkei 225

    26,644.71
    +107.41 (+0.40%)
     

Calculating The Fair Value Of Southern Energy Corp. (CVE:SOU)

Simply Wall St
·6 min read

Today we will run through one way of estimating the intrinsic value of Southern Energy Corp. (CVE:SOU) by taking the forecast future cash flows of the company and discounting them back to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Before you think you won't be able to understand it, just read on! It's actually much less complex than you'd imagine.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. 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 Southern Energy

What's the estimated valuation?

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 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, 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

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (CA$, Millions)

CA$1.00m

CA$1.06m

CA$1.11m

CA$1.15m

CA$1.18m

CA$1.21m

CA$1.24m

CA$1.27m

CA$1.29m

CA$1.32m

Growth Rate Estimate Source

Analyst x1

Est @ 5.79%

Est @ 4.55%

Est @ 3.68%

Est @ 3.08%

Est @ 2.65%

Est @ 2.35%

Est @ 2.15%

Est @ 2%

Est @ 1.9%

Present Value (CA$, Millions) Discounted @ 14%

CA$0.9

CA$0.8

CA$0.8

CA$0.7

CA$0.6

CA$0.6

CA$0.5

CA$0.5

CA$0.4

CA$0.4

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = CA$6.0m

The second stage is also known as Terminal Value, this is the business's cash flow after 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 (1.7%) 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 14%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = CA$1.3m× (1 + 1.7%) ÷ (14%– 1.7%) = CA$11m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= CA$11m÷ ( 1 + 14%)10= CA$3.1m

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 CA$9.1m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of CA$0.04, the company appears about fair value at a 15% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Southern Energy 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 14%, which is based on a levered beta of 2.000. 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.

Moving On:

Valuation is only one side of the coin in terms of building your investment thesis, and 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. 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 Southern Energy, there are three fundamental elements you should explore:

  1. Risks: For instance, we've identified 3 warning signs for Southern Energy (2 don't sit too well with us) you should be aware of.

  2. Management:Have insiders been ramping up their shares to take advantage of the market's sentiment for SOU's future outlook? Check out our management and board analysis with insights on CEO compensation and governance factors.

  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 TSXV 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@simplywallst.com.