U.S. markets closed
  • S&P Futures

    3,286.25
    +22.75 (+0.70%)
     
  • Dow Futures

    26,600.00
    +191.00 (+0.72%)
     
  • Nasdaq Futures

    11,201.00
    +68.25 (+0.61%)
     
  • Russell 2000 Futures

    1,549.00
    +9.80 (+0.64%)
     
  • Crude Oil

    37.60
    +0.21 (+0.56%)
     
  • Gold

    1,880.20
    +1.00 (+0.05%)
     
  • Silver

    23.50
    +0.14 (+0.60%)
     
  • EUR/USD

    1.1761
    +0.0011 (+0.09%)
     
  • 10-Yr Bond

    0.7810
    +0.0030 (+0.39%)
     
  • Vix

    40.28
    +6.93 (+20.78%)
     
  • GBP/USD

    1.2994
    +0.0007 (+0.05%)
     
  • USD/JPY

    104.3100
    +0.0090 (+0.01%)
     
  • BTC-USD

    13,302.53
    +44.85 (+0.34%)
     
  • CMC Crypto 200

    262.91
    -9.78 (-3.59%)
     
  • FTSE 100

    5,582.80
    -146.19 (-2.55%)
     
  • Nikkei 225

    23,214.68
    -203.83 (-0.87%)
     

Calculating The Intrinsic Value Of Event Hospitality & Entertainment Limited (ASX:EVT)

Simply Wall St
·6 mins read

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Event Hospitality & Entertainment Limited (ASX:EVT) as an investment opportunity by estimating the company's future cash flows and discounting them to their present 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.

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

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 begin with, we have to get estimates of 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 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 (A$, Millions)

AU$184.6m

AU$25.3m

AU$42.3m

AU$131.0m

AU$137.0m

AU$141.9m

AU$146.4m

AU$150.6m

AU$154.7m

AU$158.7m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Analyst x2

Analyst x1

Analyst x1

Est @ 3.56%

Est @ 3.17%

Est @ 2.9%

Est @ 2.71%

Est @ 2.57%

Present Value (A$, Millions) Discounted @ 10%

AU$168

AU$20.8

AU$31.7

AU$89.2

AU$84.7

AU$79.7

AU$74.7

AU$69.8

AU$65.1

AU$60.7

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = AU$743m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. 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 10%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = AU$159m× (1 + 2.3%) ÷ (10%– 2.3%) = AU$2.1b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= AU$2.1b÷ ( 1 + 10%)10= AU$792m

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$1.5b. 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$9.6, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

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. If you don't agree with these result, have a go at the calculation yourself and play with the 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 Event Hospitality & Entertainment 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 10%, which is based on a levered beta of 1.303. 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:

Whilst important, the DCF calculation 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. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Event Hospitality & Entertainment, we've put together three essential factors you should consider:

  1. Risks: Case in point, we've spotted 2 warning signs for Event Hospitality & Entertainment you should be aware of, and 1 of them is significant.

  2. Future Earnings: How does EVT'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.