U.S. Markets open in 3 hrs 39 mins

# Calculating The Intrinsic Value Of Fusen Pharmaceutical Company Limited (HKG:1652)

Today we will run through one way of estimating the intrinsic value of Fusen Pharmaceutical Company Limited (HKG:1652) by projecting its future cash flows and then discounting them to today's value. I will use the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

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.

### 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. To start off with, we need to estimate the next ten years of cash flows. 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 are 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) forecast

 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (CNÂ¥, Millions) CNÂ¥127 CNÂ¥136 CNÂ¥144 CNÂ¥151 CNÂ¥157 CNÂ¥162 CNÂ¥166 CNÂ¥171 CNÂ¥175 CNÂ¥179 Growth Rate Estimate Source Est @ 9.54% Est @ 7.28% Est @ 5.7% Est @ 4.59% Est @ 3.81% Est @ 3.27% Est @ 2.89% Est @ 2.62% Est @ 2.44% Est @ 2.31% Present Value (CNÂ¥, Millions) Discounted @ 7% CNÂ¥119 CNÂ¥119 CNÂ¥118 CNÂ¥115 CNÂ¥112 CNÂ¥108 CNÂ¥104 CNÂ¥99 CNÂ¥95.2 CNÂ¥91.0

Present Value of 10-year Cash Flow (PVCF)= CNÂ¥1.08b

"Est" = FCF growth rate estimated by Simply Wall St

After calculating the present value of future cash flows in the intial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond 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 10-year government bond rate (2%) 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%.

Terminal Value (TV) = FCF2029 Ã— (1 + g) Ã· (r â€“ g) = CNÂ¥179m Ã— (1 + 2%) Ã· (7% â€“ 2%) = CNÂ¥3.7b

Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = CNÂ¥CNÂ¥3.7b Ã· ( 1 + 7%)10 = CNÂ¥1.86b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is CNÂ¥2.94b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. This results in an intrinsic value estimate in the companyâ€™s reported currency of CNÂ¥3.67. However, 1652â€™s primary listing is in China, and 1 share of 1652 in CNY represents 1.169 ( CNY/ HKD) share of SEHK:1652, so the intrinsic value per share in HKD is HK\$4.29. Compared to the current share price of HK\$4.87, the company appears around fair value at the time of writing. The assumptions in a DCF 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.

### Important assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the 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 Fusen Pharmaceutical 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%, which is based on a levered beta of 0.838. 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:

Valuation is only one side of the coin in terms of building your investment thesis, and it shouldnâ€™t be the only metric you look at when researching a company. The DCF model is not a perfect stock valuation tool. 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 Fusen Pharmaceutical, I've compiled three further aspects you should look at:

1. Financial Health: Does 1652 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. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of 1652? 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 HK stock every day, so if you want to find the intrinsic value of any other stock just search here.

We aim to bring you long-term focused research analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material.

If you spot an error that warrants correction, please contact the editor at editorial-team@simplywallst.com. 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. Simply Wall St has no position in the stocks mentioned. Thank you for reading.