U.S. markets closed
  • S&P Futures

    4,250.00
    +4.25 (+0.10%)
     
  • Dow Futures

    34,489.00
    +27.00 (+0.08%)
     
  • Nasdaq Futures

    14,020.75
    +26.50 (+0.19%)
     
  • Russell 2000 Futures

    2,333.00
    +2.50 (+0.11%)
     
  • Crude Oil

    71.23
    +0.32 (+0.45%)
     
  • Gold

    1,866.20
    -13.40 (-0.71%)
     
  • Silver

    27.92
    -0.23 (-0.82%)
     
  • EUR/USD

    1.2102
    -0.0004 (-0.04%)
     
  • 10-Yr Bond

    1.4620
    +0.0030 (+0.21%)
     
  • Vix

    15.65
    -0.45 (-2.80%)
     
  • GBP/USD

    1.4110
    -0.0007 (-0.05%)
     
  • USD/JPY

    109.7700
    +0.1350 (+0.12%)
     
  • BTC-USD

    38,956.73
    +4,002.63 (+11.45%)
     
  • CMC Crypto 200

    973.42
    +31.61 (+3.36%)
     
  • FTSE 100

    7,134.06
    +45.88 (+0.65%)
     
  • Nikkei 225

    29,125.43
    +176.70 (+0.61%)
     

Calculating The Intrinsic Value Of Marlowe plc (LON:MRL)

  • Oops!
    Something went wrong.
    Please try again later.
·6 min read
  • Oops!
    Something went wrong.
    Please try again later.

How far off is Marlowe plc (LON:MRL) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by estimating the company's future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. Believe it or not, it's not too difficult to follow, as you'll see from our example!

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Marlowe

Is Marlowe fairly valued?

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. In the first stage we need to estimate the cash flows to the business over the next ten years. 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 need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF (£, Millions)

UK£9.75m

UK£18.1m

UK£22.1m

UK£26.5m

UK£29.7m

UK£32.2m

UK£34.3m

UK£35.9m

UK£37.2m

UK£38.2m

Growth Rate Estimate Source

Analyst x5

Analyst x5

Analyst x4

Analyst x1

Est @ 11.98%

Est @ 8.66%

Est @ 6.34%

Est @ 4.71%

Est @ 3.58%

Est @ 2.78%

Present Value (£, Millions) Discounted @ 5.9%

UK£9.2

UK£16.1

UK£18.6

UK£21.1

UK£22.3

UK£22.9

UK£23.0

UK£22.7

UK£22.2

UK£21.6

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = UK£199m

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 0.9%. We discount the terminal cash flows to today's value at a cost of equity of 5.9%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = UK£38m× (1 + 0.9%) ÷ (5.9%– 0.9%) = UK£777m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= UK£777m÷ ( 1 + 5.9%)10= UK£438m

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 UK£637m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of UK£7.7, the company appears about fair value at a 6.8% discount to where the stock price trades currently. The assumptions in any calculation 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.

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. 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 Marlowe 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 5.9%, which is based on a levered beta of 0.935. 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:

Whilst important, the DCF calculation 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 instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Marlowe, we've put together three further items you should look at:

  1. Risks: For example, we've discovered 5 warning signs for Marlowe (1 can't be ignored!) that you should be aware of before investing here.

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

  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 AIM 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 (at) simplywallst.com.