U.S. markets close in 4 hours 58 minutes
  • S&P 500

    3,656.08
    +70.46 (+1.97%)
     
  • Dow 30

    29,343.99
    +618.48 (+2.15%)
     
  • Nasdaq

    10,729.17
    +153.55 (+1.45%)
     
  • Russell 2000

    1,701.67
    +36.96 (+2.22%)
     
  • Crude Oil

    83.05
    +3.56 (+4.48%)
     
  • Gold

    1,694.50
    +22.50 (+1.35%)
     
  • Silver

    20.47
    +1.43 (+7.52%)
     
  • EUR/USD

    0.9821
    +0.0020 (+0.21%)
     
  • 10-Yr Bond

    3.6190
    -0.1850 (-4.86%)
     
  • GBP/USD

    1.1288
    +0.0122 (+1.09%)
     
  • USD/JPY

    144.4430
    -0.2860 (-0.20%)
     
  • BTC-USD

    19,412.15
    +296.15 (+1.55%)
     
  • CMC Crypto 200

    442.07
    +6.71 (+1.54%)
     
  • FTSE 100

    6,914.61
    +20.80 (+0.30%)
     
  • Nikkei 225

    26,215.79
    +278.58 (+1.07%)
     

Calculating The Intrinsic Value Of Comvita Limited (NZSE:CVT)

·4 min read

In this article we are going to estimate the intrinsic value of Comvita Limited (NZSE:CVT) by taking the expected future cash flows and discounting them to today's value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Comvita

The Model

As Comvita operates in the personal products sector, we need to calculate the intrinsic value slightly differently. Instead of using free cash flows, which are hard to estimate and often not reported by analysts in this industry, dividends per share (DPS) payments are used. This often underestimates the value of a stock, but it can still be good as a comparison to competitors. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. For a number of reasons a very conservative growth rate is used that cannot exceed that of a company's Gross Domestic Product (GDP). In this case we used the 5-year average of the 10-year government bond yield (2.1%). The expected dividend per share is then discounted to today's value at a cost of equity of 6.5%. Relative to the current share price of NZ$3.3, 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.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= NZ$0.1 / (6.5% – 2.1%)

= NZ$2.8

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 Comvita 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 6.5%, which is based on a levered beta of 1.040. 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 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?" For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Comvita, we've put together three important aspects you should consider:

  1. Financial Health: Does CVT have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.

  2. Future Earnings: How does CVT'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. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NZSE every day. If you want to find the calculation for other stocks 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.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here