U.S. markets open in 8 hours 37 minutes
  • S&P Futures

    3,596.00
    -5.50 (-0.15%)
     
  • Dow Futures

    28,818.00
    +17.00 (+0.06%)
     
  • Nasdaq Futures

    10,977.50
    -58.00 (-0.53%)
     
  • Russell 2000 Futures

    1,671.10
    +1.30 (+0.08%)
     
  • Crude Oil

    81.57
    +2.08 (+2.62%)
     
  • Gold

    1,671.00
    -1.00 (-0.06%)
     
  • Silver

    19.20
    +0.17 (+0.87%)
     
  • EUR/USD

    0.9794
    -0.0007 (-0.07%)
     
  • 10-Yr Bond

    3.8040
    -3.8040 (-100.00%)
     
  • Vix

    31.62
    -31.84 (-100.00%)
     
  • GBP/USD

    1.1094
    -0.0072 (-0.65%)
     
  • USD/JPY

    144.9250
    +0.1960 (+0.14%)
     
  • BTC-USD

    19,126.54
    -185.94 (-0.96%)
     
  • CMC Crypto 200

    434.81
    -8.62 (-1.94%)
     
  • FTSE 100

    6,893.81
    +12.22 (+0.18%)
     
  • Nikkei 225

    26,056.60
    +119.39 (+0.46%)
     

Calculating The Fair Value Of Stanmore Resources Limited (ASX:SMR)

·6 min read

How far off is Stanmore Resources Limited (ASX:SMR) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by taking the forecast future cash flows of the company and discounting them back to today's value. This will be done using the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

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. 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 Stanmore Resources

Step by step through the calculation

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. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last 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) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF (A$, Millions)

AU$80.3m

AU$82.7m

AU$84.9m

AU$86.9m

AU$88.8m

AU$90.7m

AU$92.5m

AU$94.4m

AU$96.2m

AU$98.0m

Growth Rate Estimate Source

Est @ 3.45%

Est @ 2.96%

Est @ 2.62%

Est @ 2.38%

Est @ 2.22%

Est @ 2.1%

Est @ 2.02%

Est @ 1.96%

Est @ 1.92%

Est @ 1.9%

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

AU$75.1

AU$72.3

AU$69.3

AU$66.3

AU$63.4

AU$60.5

AU$57.7

AU$55.0

AU$52.4

AU$49.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$621m

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 (1.8%) 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)= FCF2032 × (1 + g) ÷ (r – g) = AU$98m× (1 + 1.8%) ÷ (7.0%– 1.8%) = AU$1.9b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$1.9b÷ ( 1 + 7.0%)10= AU$986m

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$1.6b. 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$1.9, 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

Important assumptions

Now 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 Stanmore Resources 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 1.215. 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:

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. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. 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 Stanmore Resources, there are three relevant factors you should assess:

  1. Risks: To that end, you should learn about the 2 warning signs we've spotted with Stanmore Resources (including 1 which doesn't sit too well with us) .

  2. Future Earnings: How does SMR'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. 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.